Page | ||||
2 | ||||
3 | ||||
4 | ||||
6 | ||||
7 | ||||
8 | ||||
9 | ||||
50 |
1
PricewaterhouseCoopers | ||
Rua da Cardelária, 65 11° 15° | ||
20091-020 Rio de Janeiro, RJ Bras | ||
Calxa Postal 949 Telefone (21) 3232-6112 |
||
Fax (21) 2516-6319 | ||
www.pwc.com/br |
2
By: | ||||
Name: | Roger Agnelli | |||
Title: | Chief Executive Officer |
By: | ||||
Name: | Fabio de Oliveira Barbosa | |||
Title: | Chief Financial Officer |
3
December 31, | December 31, | |||||||
2008 | 2007 | |||||||
Assets |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
10,331 | 1,046 | ||||||
Short term investments |
2,308 | | ||||||
Accounts receivable |
||||||||
Related parties |
137 | 281 | ||||||
Unrelated parties |
3,067 | 3,671 | ||||||
Loans and advances to related parties |
53 | 64 | ||||||
Inventories |
3,896 | 3,859 | ||||||
Deferred income tax |
583 | 603 | ||||||
Recoverable taxes |
1,993 | 1,159 | ||||||
Other |
870 | 697 | ||||||
23,238 | 11,380 | |||||||
Property, plant and equipment, net, and intangible assets |
49,329 | 54,625 | ||||||
Investments in affiliated companies, joint ventures and other
investments |
2,408 | 2,922 | ||||||
Other assets |
||||||||
Goodwill on acquisition of subsidiaries |
1,898 | 3,791 | ||||||
Loans and advances |
||||||||
Related parties |
| 3 | ||||||
Unrelated parties |
77 | 127 | ||||||
Prepaid pension cost |
622 | 1,009 | ||||||
Prepaid expenses |
223 | 200 | ||||||
Judicial deposits |
1,141 | 1,124 | ||||||
Advances to suppliers energy |
408 | 574 | ||||||
Recoverable taxes |
394 | 199 | ||||||
Unrealized gains on derivative instruments |
32 | 673 | ||||||
Other |
161 | 90 | ||||||
4,956 | 7,790 | |||||||
TOTAL |
79,931 | 76,717 | ||||||
4
(Continued) | ||||||||
December 31, | December 31, | |||||||
2008 | 2007 | |||||||
Liabilities and stockholders equity |
||||||||
Current liabilities |
||||||||
Suppliers |
2,261 | 2,430 | ||||||
Payroll and related charges |
591 | 734 | ||||||
Current portion of long-term debt |
633 | 1,249 | ||||||
Short-term debt |
| 167 | ||||||
Loans from related parties |
77 | 6 | ||||||
Provision for income taxes |
502 | 1,198 | ||||||
Taxes payable and royalties |
55 | 322 | ||||||
Employees postretirement benefits |
102 | 131 | ||||||
Railway sub-concession agreement payable |
400 | 210 | ||||||
Unrealized losses on derivative instruments |
| 346 | ||||||
Provisions for asset retirement obligations |
48 | 64 | ||||||
Minimum mandatory dividends payable |
2,068 | 2,683 | ||||||
Other |
500 | 543 | ||||||
7,237 | 10,083 | |||||||
Long-term liabilities |
||||||||
Employees postretirement benefits |
1,485 | 2,204 | ||||||
Long-term debt |
17,535 | 17,608 | ||||||
Provisions for contingencies (Note 20 (b)) |
1,685 | 2,453 | ||||||
Unrealized losses on derivative instruments |
573 | 5 | ||||||
Deferred income tax |
4,005 | 5,725 | ||||||
Provisions for asset retirement obligations |
839 | 911 | ||||||
Railway sub-concession agreement payable |
| 210 | ||||||
Other |
1,525 | 1,687 | ||||||
27,647 | 30,803 | |||||||
Minority interests |
2,491 | 2,555 | ||||||
Commitments and contingencies (Note 20) |
||||||||
Stockholders equity |
||||||||
Preferred class A stock 7,200,000,000
no-par-value shares authorized and 2,108,579,618 (2007 1,919,516,400) issued |
9,727 | 4,953 | ||||||
Common stock 3,600,000,000
no-par-value shares authorized and 3,256,724,482 (2007 2,999,797,716) issued |
15,262 | 7,742 | ||||||
Treasury stock 76,854,304 (2007 30,341,144) preferred
and 74,937,899 (2007 56,582,040) common shares |
(1,141 | ) | (389 | ) | ||||
Additional paid-in capital |
393 | 498 | ||||||
Mandatorily convertible notes common shares |
1,288 | 1,288 | ||||||
Mandatorily convertible notes preferred shares |
581 | 581 | ||||||
Other cumulative comprehensive income (loss) |
(11,510 | ) | 1,655 | |||||
Undistributed retained earnings |
18,340 | 15,317 | ||||||
Unappropriated retained earnings |
9,616 | 1,631 | ||||||
42,556 | 33,276 | |||||||
TOTAL |
79,931 | 76,717 | ||||||
5
Three-month period ended (unaudited) | ||||||||||||||||||||||||
December 31, | September 30, | December 31, | Year ended of December 31, | |||||||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | 2006 | |||||||||||||||||||
Operating revenues, net of discounts, returns and allowances |
||||||||||||||||||||||||
Sales of ores and metals |
6,052 | 10,425 | 7,213 | 32,779 | 28,441 | 16,511 | ||||||||||||||||||
Aluminum products |
779 | 889 | 672 | 3,042 | 2,722 | 2,381 | ||||||||||||||||||
Revenues from logistic services |
310 | 473 | 389 | 1,607 | 1,525 | 1,376 | ||||||||||||||||||
Other products and services |
301 | 335 | 138 | 1,081 | 427 | 95 | ||||||||||||||||||
7,442 | 12,122 | 8,412 | 38,509 | 33,115 | 20,363 | |||||||||||||||||||
Taxes on revenues |
(187 | ) | (383 | ) | (249 | ) | (1,083 | ) | (873 | ) | (712 | ) | ||||||||||||
Net operating revenues |
7,255 | 11,739 | 8,163 | 37,426 | 32,242 | 19,651 | ||||||||||||||||||
Operating costs and expenses |
||||||||||||||||||||||||
Cost of ores and metals sold |
(2,730 | ) | (4,051 | ) | (3,687 | ) | (14,055 | ) | (13,628 | ) | (7,946 | ) | ||||||||||||
Cost of aluminum products |
(529 | ) | (684 | ) | (486 | ) | (2,267 | ) | (1,705 | ) | (1,355 | ) | ||||||||||||
Cost of logistic services |
(190 | ) | (272 | ) | (231 | ) | (930 | ) | (853 | ) | (777 | ) | ||||||||||||
Other |
(71 | ) | (109 | ) | (100 | ) | (389 | ) | (277 | ) | (69 | ) | ||||||||||||
(3,520 | ) | (5,116 | ) | (4,504 | ) | (17,641 | ) | (16,463 | ) | (10,147 | ) | |||||||||||||
Selling, general and administrative expenses |
(708 | ) | (374 | ) | (424 | ) | (1,748 | ) | (1,245 | ) | (816 | ) | ||||||||||||
Research and development expenses |
(295 | ) | (331 | ) | (262 | ) | (1,085 | ) | (733 | ) | (481 | ) | ||||||||||||
Impairment of goodwill |
(950 | ) | | | (950 | ) | | | ||||||||||||||||
Other |
(719 | ) | (383 | ) | (290 | ) | (1,254 | ) | (607 | ) | (570 | ) | ||||||||||||
(6,192 | ) | (6,204 | ) | (5,480 | ) | (22,678 | ) | (19,048 | ) | (12,014 | ) | |||||||||||||
Operating income |
1,063 | 5,535 | 2,683 | 14,748 | 13,194 | 7,637 | ||||||||||||||||||
Non-operating income (expenses) |
||||||||||||||||||||||||
Financial income |
247 | 277 | 58 | 602 | 295 | 327 | ||||||||||||||||||
Financial expenses |
(399 | ) | (457 | ) | (554 | ) | (1,765 | ) | (2,517 | ) | (1,222 | ) | ||||||||||||
Gains (losses) on derivatives, net |
(586 | ) | (587 | ) | 316 | (812 | ) | 931 | (116 | ) | ||||||||||||||
Foreign exchange and indexation gains (losses), net |
(241 | ) | (321 | ) | 315 | 364 | 2,553 | 529 | ||||||||||||||||
Gain on sale of investments |
| | | 80 | 777 | 674 | ||||||||||||||||||
(979 | ) | (1,088 | ) | 135 | (1,531 | ) | 2,039 | 192 | ||||||||||||||||
Income before income taxes, equity results and minority
interests |
84 | 4,447 | 2,818 | 13,217 | 15,233 | 7,829 | ||||||||||||||||||
Income taxes |
||||||||||||||||||||||||
Current |
966 | (477 | ) | (610 | ) | (1,338 | ) | (3,901 | ) | (1,134 | ) | |||||||||||||
Deferred |
219 | 621 | 394 | 803 | 700 | (298 | ) | |||||||||||||||||
1,185 | 144 | (216 | ) | (535 | ) | (3,201 | ) | (1,432 | ) | |||||||||||||||
Equity in results of affiliates, joint ventures and other investments |
125 | 290 | 136 | 794 | 595 | 710 | ||||||||||||||||||
Minority interests |
(27 | ) | (60 | ) | (165 | ) | (258 | ) | (802 | ) | (579 | ) | ||||||||||||
Net income |
1,367 | 4,821 | 2,573 | 13,218 | 11,825 | 6,528 | ||||||||||||||||||
Basic and diluted earmings per share |
||||||||||||||||||||||||
Earnings per preferred share |
0.25 | 0.94 | 0.52 | 2.58 | 2.41 | 1.35 | ||||||||||||||||||
Earnings per common share |
0.25 | 0.94 | 0.52 | 2.58 | 2.41 | 1.35 | ||||||||||||||||||
Earnings per prefered share linked to (*) |
0.76 | 1.19 | 0.79 | 4.09 | 3.30 | | ||||||||||||||||||
Earnings per common share linked to (*) |
0.81 | 1.25 | 0.85 | 4.29 | 3.51 | |
(*) | Basic earnings per share only, as dilution assumes conversion. |
6
Three-month period ended (unaudited) | ||||||||||||||||||||||||
December 31, | September 30, | December 31, | Year ended of December 31, | |||||||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | 2006 | |||||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||||||
Net income |
1,367 | 4,821 | 2,573 | 13,218 | 11,825 | 6,528 | ||||||||||||||||||
Adjustments to reconcile net income to cash from operations: |
||||||||||||||||||||||||
Depreciation, depletion and amortization |
568 | 713 | 737 | 2,807 | 2,186 | 997 | ||||||||||||||||||
Dividends received |
116 | 126 | 112 | 513 | 394 | 516 | ||||||||||||||||||
Equity in results of affiliates, joint ventures and other investments |
(125 | ) | (290 | ) | (136 | ) | (794 | ) | (595 | ) | (710 | ) | ||||||||||||
Deferred income taxes |
(219 | ) | (621 | ) | (394 | ) | (803 | ) | (700 | ) | 298 | |||||||||||||
Impairment of goodwill |
950 | | | 950 | | | ||||||||||||||||||
Loss on disposal of property, plant and equipment |
10 | 243 | 104 | 376 | 168 | 106 | ||||||||||||||||||
Gain on sale of investments |
| | | (80 | ) | (777 | ) | (674 | ) | |||||||||||||||
Foreign exchange and indexation losses (gains), net |
740 | 1,133 | (266 | ) | 451 | (2,827 | ) | (917 | ) | |||||||||||||||
Unrealized derivative losses (gains), net |
586 | 587 | (326 | ) | 812 | (917 | ) | 116 | ||||||||||||||||
Minority interests |
27 | 60 | 165 | 258 | 802 | 579 | ||||||||||||||||||
Unrealized interest (income) expense, net |
(3 | ) | 83 | (23 | ) | 116 | 102 | 36 | ||||||||||||||||
Others |
17 | 1 | 46 | (3 | ) | 115 | (93 | ) | ||||||||||||||||
Decrease (increase) in assets: |
||||||||||||||||||||||||
Accounts receivable |
1,615 | (1,481 | ) | 135 | (466 | ) | 235 | (438 | ) | |||||||||||||||
Inventories |
(43 | ) | (77 | ) | (558 | ) | (467 | ) | (343 | ) | 859 | |||||||||||||
Others |
(171 | ) | 5 | 80 | (242 | ) | (292 | ) | (12 | ) | ||||||||||||||
Increase (decrease) in liabilities: |
||||||||||||||||||||||||
Suppliers |
200 | 237 | 429 | 703 | 998 | (47 | ) | |||||||||||||||||
Payroll and related charges |
(25 | ) | 97 | 106 | 1 | 170 | (86 | ) | ||||||||||||||||
Income taxes |
119 | (291 | ) | (582 | ) | (140 | ) | 393 | 84 | |||||||||||||||
Others |
564 | (14 | ) | 260 | (96 | ) | 75 | 90 | ||||||||||||||||
Net cash provided by operating activities |
6,293 | 5,332 | 2,462 | 17,114 | 11,012 | 7,232 | ||||||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||||||||
Short term investments |
(1,674 | ) | (634 | ) | | (2,308 | ) | | | |||||||||||||||
Loans and advances receivable |
||||||||||||||||||||||||
Related parties |
||||||||||||||||||||||||
Loan proceeds |
(3 | ) | | (32 | ) | (37 | ) | (33 | ) | (18 | ) | |||||||||||||
Repayments |
18 | 15 | | 58 | 10 | 11 | ||||||||||||||||||
Others |
24 | (40 | ) | (1 | ) | (15 | ) | 1 | (16 | ) | ||||||||||||||
Judicial deposits |
(71 | ) | (26 | ) | (50 | ) | (133 | ) | (125 | ) | (78 | ) | ||||||||||||
Investments |
(19 | ) | (85 | ) | (230 | ) | (128 | ) | (324 | ) | (107 | ) | ||||||||||||
Property, plant and equipment |
(3,689 | ) | (1,553 | ) | (2,747 | ) | (8,972 | ) | (6,651 | ) | (4,431 | ) | ||||||||||||
Proceeds from disposal of investments |
| | | 134 | 1,042 | 837 | ||||||||||||||||||
Proceeds from disposals of property, plant and equipment |
| | | | | 49 | ||||||||||||||||||
Acquisition of subsidiaries, net of cash acquired |
| | | | (2,926 | ) | (13,201 | ) | ||||||||||||||||
Net cash used in investing activities |
(5,414 | ) | (2,323 | ) | (3,060 | ) | (11,401 | ) | (9,006 | ) | (16,954 | ) | ||||||||||||
Cash flows from financing activities: |
||||||||||||||||||||||||
Short-term debt, additions |
1 | 65 | 2,021 | 1,076 | 4,483 | 4,912 | ||||||||||||||||||
Short-term debt, repayments |
(125 | ) | (65 | ) | (1,877 | ) | (1,311 | ) | (5,040 | ) | (4,233 | ) | ||||||||||||
Loans |
||||||||||||||||||||||||
Related parties |
||||||||||||||||||||||||
Loan proceeds |
33 | | 1 | 54 | 259 | 10 | ||||||||||||||||||
Repayments |
| (16 | ) | (39 | ) | (20 | ) | (273 | ) | (50 | ) | |||||||||||||
Issuances of long-term debt |
||||||||||||||||||||||||
Related parties |
| | | | | 14 | ||||||||||||||||||
Others |
253 | 71 | 646 | 1,890 | 7,212 | 21,993 | ||||||||||||||||||
Repayments of long-term debt |
||||||||||||||||||||||||
Others |
(65 | ) | (313 | ) | (114 | ) | (1,130 | ) | (11,130 | ) | (7,635 | ) | ||||||||||||
Treasury stock |
(752 | ) | | | (752 | ) | | (301 | ) | |||||||||||||||
Mandatorily convertible notes |
| | | | 1,869 | | ||||||||||||||||||
Capital increase |
| 12,190 | | 12,190 | | | ||||||||||||||||||
Dividends and interest attributed to stockholders |
(1,600 | ) | | (1,050 | ) | (2,850 | ) | (1,875 | ) | (1,300 | ) | |||||||||||||
Dividends to minority interest |
(56 | ) | | (429 | ) | (143 | ) | (714 | ) | (65 | ) | |||||||||||||
Net cash provided by (used in) financing activities |
(2,311 | ) | 11,932 | (841 | ) | 9,004 | (5,209 | ) | 13,345 | |||||||||||||||
Increase (decrease) in cash and cash equivalents |
(1,432 | ) | 14,941 | (1,439 | ) | 14,717 | (3,203 | ) | 3,623 | |||||||||||||||
Effect of exchange rate changes on cash and cash equivalents |
(2,863 | ) | (2,469 | ) | (23 | ) | (5,432 | ) | (199 | ) | (216 | ) | ||||||||||||
Cash and cash equivalents, beginning of period |
14,626 | 2,154 | 2,508 | 1,046 | 4,448 | 1,041 | ||||||||||||||||||
Cash and cash equivalents, end of period |
10,331 | 14,626 | 1,046 | 10,331 | 1,046 | 4,448 | ||||||||||||||||||
Cash paid during the period for: |
||||||||||||||||||||||||
Interest on short-term debt |
| (1 | ) | (8 | ) | (11 | ) | (49 | ) | (9 | ) | |||||||||||||
Interest on long-term debt |
(314 | ) | (305 | ) | (361 | ) | (1,255 | ) | (1,289 | ) | (565 | ) | ||||||||||||
Income tax |
(149 | ) | (726 | ) | (732 | ) | (2,867 | ) | (3,284 | ) | (586 | ) | ||||||||||||
Non-cash transactions |
||||||||||||||||||||||||
Interest capitalized |
185 | 14 | 15 | 230 | 78 | 126 | ||||||||||||||||||
Issuance of preferred stock for the acquisition of Caemi, net of cash
acquired |
| | | | | 2,552 |
7
Three-month period ended (unaudited) | ||||||||||||||||||||||||
December 31, | September 30, | December 31, | Year ended of December, 31 | |||||||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | 2006 | |||||||||||||||||||
Preferred class A stock (including twelve special shares) |
||||||||||||||||||||||||
Beginning of the period |
9,727 | 4,953 | 4,953 | 4,953 | 4,702 | 2,150 | ||||||||||||||||||
Capital increase |
| 4,774 | | 4,774 | | 2,552 | ||||||||||||||||||
Transfer from undistributed retained earnings |
| | | | 251 | | ||||||||||||||||||
End of the period |
9,727 | 9,727 | 4,953 | 9,727 | 4,953 | 4,702 | ||||||||||||||||||
Common stock |
||||||||||||||||||||||||
Beginning of the period |
15,262 | 7,742 | 7,742 | 7,742 | 3,806 | 3,806 | ||||||||||||||||||
Capital increase |
| 7,520 | | 7,520 | | | ||||||||||||||||||
Transfer from undistributed retained earnings |
| | | | 3,936 | | ||||||||||||||||||
End of the period |
15,262 | 15,262 | 7,742 | 15,262 | 7,742 | 3,806 | ||||||||||||||||||
Treasury stock |
||||||||||||||||||||||||
Beginning of the period |
(389 | ) | (389 | ) | (389 | ) | (389 | ) | (389 | ) | (301 | ) | ||||||||||||
Acquisitions |
(752 | ) | | | (752 | ) | | (88 | ) | |||||||||||||||
End of the period |
(1,141 | ) | (389 | ) | (389 | ) | (1,141 | ) | (389 | ) | (389 | ) | ||||||||||||
Additional paid-in capital |
||||||||||||||||||||||||
Beginning and end of the period |
393 | 498 | 498 | 498 | 498 | 498 | ||||||||||||||||||
Change in the period |
| (105 | ) | | (105 | ) | | | ||||||||||||||||
End of the period |
393 | 393 | 498 | 393 | 498 | 498 | ||||||||||||||||||
Mandatorily convertible notes common shares |
||||||||||||||||||||||||
Beginning and end of the period |
1,288 | 1,288 | 1,288 | 1,288 | 1,288 | | ||||||||||||||||||
Mandatorily convertible notes preferred shares |
||||||||||||||||||||||||
Beginning and end of the period |
581 | 581 | 581 | 581 | 581 | | ||||||||||||||||||
Other cumulative comprehensive income (deficit) |
||||||||||||||||||||||||
Cumulative translation adjustments |
||||||||||||||||||||||||
Beginning of the period |
(3,993 | ) | 2,842 | 1,003 | 1,340 | (1,628 | ) | (2,856 | ) | |||||||||||||||
Change in the period |
(7,489 | ) | (6,835 | ) | 337 | (12,822 | ) | 2,968 | 1,228 | |||||||||||||||
End of the period |
(11,482 | ) | (3,993 | ) | 1,340 | (11,482 | ) | 1,340 | (1,628 | ) | ||||||||||||||
Unrealized gain (loss) available-for-sale securities, net of tax |
||||||||||||||||||||||||
Beginning of the period |
(79 | ) | 111 | 229 | 211 | 271 | 127 | |||||||||||||||||
Change in the period |
96 | (190 | ) | (18 | ) | (194 | ) | (60 | ) | 144 | ||||||||||||||
End of the period |
17 | (79 | ) | 211 | 17 | 211 | 271 | |||||||||||||||||
Surplus (deficit) accrued pension plan |
||||||||||||||||||||||||
Beginning of the period |
(304 | ) | 164 | 540 | 75 | 353 | 460 | |||||||||||||||||
Change in the period |
259 | (468 | ) | (465 | ) | (120 | ) | (278 | ) | (107 | ) | |||||||||||||
End of the period |
(45 | ) | (304 | ) | 75 | (45 | ) | 75 | 353 | |||||||||||||||
Cash flow hedge |
||||||||||||||||||||||||
Beginning of the period |
28 | 8 | 23 | 29 | | | ||||||||||||||||||
Change in the period |
(28 | ) | 20 | 6 | (29 | ) | 29 | | ||||||||||||||||
End of the period |
| 28 | 29 | | 29 | | ||||||||||||||||||
Total other cumulative comprehensive income (deficit) |
(11,510 | ) | (4,348 | ) | 1,655 | (11,510 | ) | 1,655 | (1,004 | ) | ||||||||||||||
Undistributed retained earnings |
||||||||||||||||||||||||
Beginning of the period |
14,183 | 17,021 | 6,560 | 15,317 | 9,555 | 4,357 | ||||||||||||||||||
Transfer from/to unappropriated retained earnings |
4,157 | (2,838 | ) | 8,757 | 3,023 | 9,949 | 5,198 | |||||||||||||||||
Capitalized earnings |
| | | | (4,187 | ) | | |||||||||||||||||
End of the period |
18,340 | 14,183 | 15,317 | 18,340 | 15,317 | 9,555 | ||||||||||||||||||
Unappropriated retained earnings |
||||||||||||||||||||||||
Beginning of the period |
14,521 | 6,886 | 10,524 | 1,631 | 2,505 | 3,983 | ||||||||||||||||||
Net income |
1,367 | 4,821 | 2,573 | 13,218 | 11,825 | 6,528 | ||||||||||||||||||
Interest on mandatorily covertible debt |
||||||||||||||||||||||||
Preferred class A stock |
(15 | ) | (8 | ) | (8 | ) | (46 | ) | (22 | ) | | |||||||||||||
Common stock |
(32 | ) | (16 | ) | (18 | ) | (96 | ) | (45 | ) | | |||||||||||||
Dividends and interest attributed to stockholders equity |
||||||||||||||||||||||||
Preferred class A stock |
(806 | ) | | (1,049 | ) | (806 | ) | (1,049 | ) | (1,098 | ) | |||||||||||||
Common stock |
(1,262 | ) | | (1,634 | ) | (1,262 | ) | (1,634 | ) | (1,710 | ) | |||||||||||||
Appropriation from/to undistributed retained earnings |
(4,157 | ) | 2,838 | (8,757 | ) | (3,023 | ) | (9,949 | ) | (5,198 | ) | |||||||||||||
End of the period |
9,616 | 14,521 | 1,631 | 9,616 | 1,631 | 2,505 | ||||||||||||||||||
Total stockholders equity |
42,556 | 51,218 | 33,276 | 42,556 | 33,276 | 19,673 | ||||||||||||||||||
Number of shares: |
||||||||||||||||||||||||
Preferred class A stock (including twelve special shares) |
2,108,579,618 | 2,108,579,618 | 1,919,516,400 | 2,108,579,618 | 1,919,516,400 | 1,919,516,400 | ||||||||||||||||||
Common stock |
3,256,724,482 | 3,256,724,482 | 2,999,797,716 | 3,256,724,482 | 2,999,797,716 | 2,999,797,716 | ||||||||||||||||||
Buy-backs |
||||||||||||||||||||||||
Beginning of the period |
(86,922,944 | ) | (86,923,052 | ) | (86,923,184 | ) | (86,923,184 | ) | (86,927,072 | ) | (56,627,872 | ) | ||||||||||||
Acquisitions |
(64,869,259 | ) | | | (64,869,259 | ) | | (30,299,200 | ) | |||||||||||||||
Sales |
| 108 | | 240 | 3,888 | | ||||||||||||||||||
End of the period |
(151,792,203 | ) | (86,922,944 | ) | (86,923,184 | ) | (151,792,203 | ) | (86,923,184 | ) | (86,927,072 | ) | ||||||||||||
5,213,511,897 | 5,278,381,156 | 4,832,390,932 | 5,213,511,897 | 4,832,390,932 | 4,832,387,044 | |||||||||||||||||||
8
1 | The Company and its operation |
% voting | Head office | |||||||||||
Subsidiary | % ownership | capital | location | Principal activity | ||||||||
Alumina do Norte do Brasil S.A. Alunorte (Alunorte) |
57.03 | 59.02 | Brazil | Alumina | ||||||||
Alumínio Brasileiro S.A. Albras (Albras) |
51.00 | 51.00 | Brazil | Aluminum | ||||||||
CADAM S.A (CADAM) |
61.48 | 100.00 | Brazil | Kaolin | ||||||||
CVRD Overseas Ltd. |
100.00 | 100.00 | Cayman Islands | Trading | ||||||||
Ferrovia Centro-Atlântica S. A. |
100.00 | 100.00 | Brazil | Logistics | ||||||||
Minerações Brasileiras Reunidas S.A. MBR |
92.99 | 92.99 | Brazil | Iron ore | ||||||||
Pará Pigmentos S.A. (PPSA) |
86.17 | 85.57 | Brazil | Kaolin | ||||||||
PT International Nickel Indonesia Tbk (PT Inco) |
61.16 | 61.16 | Indonesia | Nickel | ||||||||
Vale Manganês S.A. (formely Rio Doce Manganês S.A.) |
100.00 | 100.00 | Brazil | Manganese and Ferroalloys | ||||||||
Vale Manganèse France (formely Rio Doce Manganèse Europe RDME) |
100.00 | 100.00 | France | Ferroalloys | ||||||||
Rio Doce Manganese Norway RDMN |
100.00 | 100.00 | Norway | Ferroalloys | ||||||||
Vale Australia Pty Ltd. |
100.00 | 100.00 | Australia | Coal | ||||||||
Vale Inco Limited |
100.00 | 100.00 | Canada | Nickel | ||||||||
Vale International S.A (formerly CVRD International S.A) |
100.00 | 100.00 | Swiss | Trading | ||||||||
Valesul Aumínio S.A. |
100.00 | 100.00 | Brazil | Aluminum |
2 | Basis of consolidation |
9
3 | Summary of significant accounting policies |
(a) | Basis of presentation |
(b) | Cash equivalents and short-tem investment |
(c) | Long-term |
(d) | Inventories |
10
(e) | Removal of waste materials to access mineral deposits |
(f) | Property, plant and equipment and Intangible Assets |
(g) | Business combinations |
(h) | Impairment of long-lived assets |
(i) | Available-for-sale equity securities |
11
(j) | Compensated absences |
(k) | Derivatives and hedging activities |
(l) | Asset retirement obligations |
(m) | Revenues and expenses |
(n) | Income taxes |
(o) | Earnings per share |
(p) | Interest attributed to stockholders equity (dividend) |
(q) | Comprehensive income |
12
(r) | Pension and other post retirement benefits |
4 | Recently-issued accounting pronouncements |
13
5 | Major acquisitions and disposals |
14
6 | Income taxes |
Three-month period ended (unaudited) | ||||||||||||||||||||||||||||||||||||
December 31, 2008 | September 30, 2008 | December 31, 2007 | ||||||||||||||||||||||||||||||||||
Brazil | Foreign | Total | Brazil | Foreign | Total | Brazil | Foreign | Total | ||||||||||||||||||||||||||||
Income before income taxes, equity results
and minority interests |
(2,489 | ) | 2,573 | 84 | 334 | 4,113 | 4,447 | 1,299 | 1,519 | 2,818 | ||||||||||||||||||||||||||
Tax at Brazilian composite rate |
846 | (875 | ) | (29 | ) | (114 | ) | (1,398 | ) | (1,512 | ) | (442 | ) | (516 | ) | (958 | ) | |||||||||||||||||||
Adjustments to derive effective tax rate: |
||||||||||||||||||||||||||||||||||||
Tax benefit on interest attributed to stockholders |
238 | | 238 | 278 | | 278 | 129 | | 129 | |||||||||||||||||||||||||||
Difference on tax rates of foreign income |
| 347 | 347 | | 808 | 808 | | 777 | 777 | |||||||||||||||||||||||||||
Exchange variation not taxable |
| 667 | 667 | | 633 | 633 | | (101 | ) | (101 | ) | |||||||||||||||||||||||||
Tax incentives |
(48 | ) | | (48 | ) | 14 | | 14 | 7 | | 7 | |||||||||||||||||||||||||
Other non-taxable gains (losses) |
(68 | ) | 78 | 10 | 57 | (134 | ) | (77 | ) | (12 | ) | (58 | ) | (70 | ) | |||||||||||||||||||||
Income taxes per consolidated statements of income |
968 | 217 | 1,185 | 235 | (91 | ) | 144 | (318 | ) | 102 | (216 | ) | ||||||||||||||||||||||||
Year ended of December 31, | ||||||||||||||||||||||||||||
2008 | 2007 | 2006 | ||||||||||||||||||||||||||
Brazil | Foreign | Total | Brazil | Foreign | Total | Total | ||||||||||||||||||||||
Income before income taxes, equity results
and minority interests |
2,434 | 10,783 | 13,217 | 7,769 | 7,464 | 15,233 | 7,829 | |||||||||||||||||||||
Tax at Brazilian composite rate |
(828 | ) | (3,667 | ) | (4,495 | ) | (2,641 | ) | (2,538 | ) | (5,179 | ) | (2,662 | ) | ||||||||||||||
Adjustments to derive effective tax rate: |
||||||||||||||||||||||||||||
Tax benefit on interest attributed to stockholders |
692 | | 692 | 474 | | 474 | 343 | |||||||||||||||||||||
Difference on tax rates of foreign income |
| 1,728 | 1,728 | | 1,729 | 1,729 | 1,129 | |||||||||||||||||||||
Exchange variation not taxable |
| 982 | 982 | | (290 | ) | (290 | ) | (125 | ) | ||||||||||||||||||
Tax incentives |
53 | | 53 | 173 | | 173 | 194 | |||||||||||||||||||||
Valuation allowance reversal (provision) |
| | | 16 | | 16 | (21 | ) | ||||||||||||||||||||
Other non-taxable gains (losses) |
287 | 218 | 505 | 64 | (188 | ) | (124 | ) | (290 | ) | ||||||||||||||||||
Income taxes per consolidated statements of income |
204 | (739 | ) | (535 | ) | (1,914 | ) | (1,287 | ) | (3,201 | ) | (1,432 | ) | |||||||||||||||
15
As of December 31, | ||||||||
2008 | 2007 | |||||||
Beginning of the period |
1,046 | 663 | ||||||
Increase resulting from tax positions taken |
103 | 264 | ||||||
Decrease resulting from tax positions taken |
(261 | ) | (47 | ) | ||||
Changes in tax legislation |
2 | 29 | ||||||
Cumulative translation adjustments |
(233 | ) | 137 | |||||
End of the period |
657 | 1,046 | ||||||
As of December 31, | ||||||||
2008 | 2007 | |||||||
Current deferred tax assets |
||||||||
Accrued expenses deductible only when disbursed |
583 | 603 | ||||||
Long-term deferred tax assets and liabilities |
||||||||
Assets |
||||||||
Employee postretirement benefits provision |
171 | 461 | ||||||
Tax loss carryforwards |
119 | 348 | ||||||
Other temporary differences |
548 | | ||||||
Asset retirement obligation |
207 | 195 | ||||||
1,045 | 1,004 | |||||||
Liabilities |
||||||||
Fair value of financial instruments |
(326 | ) | (173 | ) | ||||
Unrealized tax indexation effects |
(108 | ) | (138 | ) | ||||
Property, plant and equipment |
(47 | ) | (150 | ) | ||||
Prepaid retirement benefit |
(199 | ) | (203 | ) | ||||
Fair value adjustments in business combinations |
(4,446 | ) | (5,770 | ) | ||||
Other temporary differences |
198 | (191 | ) | |||||
(4,928 | ) | (6,625 | ) | |||||
Valuation allowance |
||||||||
Beginning balance |
(104 | ) | (113 | ) | ||||
Translation adjustments |
18 | (20 | ) | |||||
Change in allowance |
(36 | ) | 29 | |||||
Ending balance |
(122 | ) | (104 | ) | ||||
Net long-term deferred tax liabilities |
(4,005 | ) | (5,725 | ) | ||||
16
7 | Cash and cash equivalents |
As of December 31, | ||||||||
2008 | 2007 | |||||||
Cash |
767 | 424 | ||||||
Short-term investments denominated in Brazilian Reais |
7,548 | 123 | ||||||
Short-term investments denominated in other currencies, mainly U.S. dollars |
2,016 | 499 | ||||||
10,331 | 1,046 | |||||||
8 | Accounts receivable |
As of December 31, | ||||||||
2008 | 2007 | |||||||
Customers |
||||||||
Denominated in Brazilian Reais |
461 | 750 | ||||||
Denominated in other curriencies, mainly
U.S. Dollars |
2,828 | 3,311 | ||||||
3,289 | 4,061 | |||||||
Allowance for doubtful accounts |
(85 | ) | (100 | ) | ||||
Allowance for ore weight credits |
| (9 | ) | |||||
Total |
3,204 | 3,952 | ||||||
9 | Inventories |
As of December 31, | ||||||||
2008 | 2007 | |||||||
Finished products |
||||||||
Nickel (co-products and by-products) |
1,514 | 1,812 | ||||||
Iron ore and pellets |
728 | 588 | ||||||
Manganese and ferroalloys |
199 | 176 | ||||||
Aluminum products |
150 | 106 | ||||||
Kaolin |
40 | 42 | ||||||
Copper concentrate |
26 | 15 | ||||||
Coal |
43 | 38 | ||||||
Others |
80 | 36 | ||||||
Spare parts and maintenance supplies |
1,116 | 1,046 | ||||||
3,896 | 3,859 | |||||||
17
10 | Recoverable taxes |
As of December 31, | ||||||||
2008 | 2007 | |||||||
Income tax |
1,646 | 643 | ||||||
Value-added tax ICMS |
258 | 294 | ||||||
PIS and COFINS |
380 | 354 | ||||||
Others |
103 | 67 | ||||||
Total |
2,387 | 1,358 | ||||||
Current |
1,993 | 1,159 | ||||||
Non-current |
394 | 199 | ||||||
2,387 | 1,358 | |||||||
11 | Property, plant and equipment and intangible assets |
|
By type of assets: |
As of December 31, 2008 | As of December 31, 2007 | |||||||||||||||||||||||
Accumulated | Accumulated | |||||||||||||||||||||||
Cost | depreciation | Net | Cost | depreciation | Net | |||||||||||||||||||
Land |
182 | | 182 | 110 | | 110 | ||||||||||||||||||
Buildings |
3,742 | 905 | 2,837 | 4,086 | 842 | 3,244 | ||||||||||||||||||
Installations |
9,990 | 2,748 | 7,242 | 10,974 | 2,889 | 8,085 | ||||||||||||||||||
Equipment |
5,391 | 1,626 | 3,765 | 5,703 | 1,709 | 3,994 | ||||||||||||||||||
Railroads |
5,830 | 1,358 | 4,472 | 5,819 | 1,614 | 4,205 | ||||||||||||||||||
Mine development costs |
15,976 | 2,062 | 13,914 | 19,270 | 1,632 | 17,638 | ||||||||||||||||||
Others |
4,974 | 1,639 | 3,335 | 7,146 | 1,813 | 5,333 | ||||||||||||||||||
46,085 | 10,338 | 35,747 | 53,108 | 10,499 | 42,609 | |||||||||||||||||||
Construction in progress |
13,582 | | 13,582 | 12,016 | | 12,016 | ||||||||||||||||||
Total |
59,667 | 10,338 | 49,329 | 65,124 | 10,499 | 54,625 | ||||||||||||||||||
18
12 | Investments in affiliated companies and joint ventures |
2008 | Equity in earnings (losses) of investee adjustments | Dividends received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Participation in | Net income | Three-month period ended (unaudited) | Three-month period ended (unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital (%) | Net | (loss) for the | Investments | December 31, | September 30, | December 31, | As of December 31, | December 31, | September 30, | December 31, | As of December 31, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Voting | Total | equity | year | 2008 | 2007 | 2008 | 2008 | 2007 | 2008 | 2007 | 2006 | 2008 | 2008 | 2007 | 2008 | 2007 | 2006 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO (1) |
51.11 | 51.00 | 215 | 166 | 110 | 61 | 18 | 36 | 2 | 84 | 12 | 18 | | | | | | 22 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS (1) |
51.00 | 50.89 | 143 | 117 | 73 | 43 | 7 | 17 | (3 | ) | 59 | 9 | 15 | | 6 | | 6 | 16 | 13 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO (1) |
50.00 | 50.00 | 109 | 88 | 55 | 45 | 4 | 19 | 4 | 44 | 19 | 17 | 13 | | 21 | 13 | 21 | 21 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Companhia
Ítalo-Brasileira de Pelotização ITABRASCO (1) |
51.00 | 50.90 | 114 | 66 | 58 | 46 | 14 | 18 | | 34 | 10 | 12 | | | | | 8 | 12 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Minas da Serra Geral S.A. MSG |
50.00 | 50.00 | 42 | 3 | 21 | 30 | (1 | ) | 1 | 1 | 1 | 3 | 2 | | | | | | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
SAMARCO Mineração S.A. SAMARCO (2) |
50.00 | 50.00 | 732 | 629 | 412 | 546 | 37 | 82 | 56 | 315 | 242 | 229 | 50 | 112 | 25 | 300 | 150 | 225 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Others |
| | | | 26 | 30 | 1 | 2 | 3 | 6 | 6 | 19 | | | | | | 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
755 | 801 | 80 | 175 | 63 | 543 | 301 | 312 | 63 | 118 | 46 | 319 | 195 | 295 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Logistics |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
LOG-IN Logística Intermodal S.A. (3) |
31.33 | 31.33 | 282 | 37 | 94 | 107 | 6 | 3 | 6 | 20 | 8 | | | | | 3 | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
MRS Logística S.A |
37.86 | 41.50 | 786 | 273 | 326 | 342 | 87 | 44 | 34 | 113 | 117 | 95 | | | 24 | 34 | 51 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
420 | 449 | 93 | 47 | 40 | 133 | 125 | 95 | | | 24 | 37 | 51 | 41 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Holdings |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Steel |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
California Steel Industries Inc. CSI |
50.00 | 50.00 | 320 | 21 | 160 | 163 | (35 | ) | 18 | (7 | ) | 11 | (1 | ) | 54 | 13 | | | 13 | 11 | 40 | |||||||||||||||||||||||||||||||||||||||||||||||||||
THYSSENKRUPP CSA Companhia Siderúrgica (Cost $431) available-for-sale |
10.46 | 10.46 | | | 443 | 388 | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Usinas Siderúrgicas de Minas Gerais S.A. USIMINAS (cost $180) available-for-sale (5) |
| | | | 164 | 465 | | 8 | | 18 | 31 | 147 | | 8 | | 18 | 31 | 48 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
767 | 1,016 | (35 | ) | 26 | (7 | ) | 29 | 30 | 201 | 13 | 8 | | 31 | 42 | 88 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Bauxite |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mineração Rio do Norte S.A. MRN |
40.00 | 40.00 | 347 | 156 | 140 | 184 | 22 | 18 | 21 | 62 | 84 | 64 | 13 | | | 99 | 64 | 77 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Valesul Alumínio S.A. VALESUL (5) |
100.00 | 100.00 | | | | | | | | | | 12 | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
140 | 184 | 22 | 18 | 21 | 62 | 84 | 76 | 13 | | | 99 | 64 | 77 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Coal |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Henan Longyu Resources Co. Ltd |
25.00 | 25.00 | 703 | 315 | 176 | 115 | 15 | 28 | 12 | 79 | 46 | 31 | 27 | | 42 | 27 | 42 | 15 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shandong Yankuang International Company Ltd |
25.00 | 25.00 | 44 | (66 | ) | 11 | 23 | (17 | ) | | 2 | (17 | ) | | (5 | ) | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||
187 | 138 | (2 | ) | 28 | 14 | 62 | 46 | 26 | 27 | | 42 | 27 | 42 | 15 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nickel |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Heron Resources Inc (cost $25) available-for-sale |
| | | | 2 | 34 | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Jubilee Mines N.L (cost $5) (4) available-for-sale |
| | | | | 126 | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mirabela Nickel Ltd (cost $24) available-for-sale |
| | | | 8 | 72 | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Hudbay Minerals (cost $31) available for sale |
| | | | 9 | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Corea Nickel Corp |
| | | | 21 | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Skye Res ources (6) |
| 44 | (38 | ) | | | (38 | ) | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Others |
| | | | 13 | 23 | 4 | | 5 | 4 | 9 | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
53 | 299 | (34 | ) | | 5 | (34 | ) | 9 | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Other affiliates and joint ventures |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Others |
| | | | 86 | 35 | 1 | (4 | ) | | (1 | ) | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||
86 | 35 | 1 | (4 | ) | | (1 | ) | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1,233 | 1,672 | (48 | ) | 68 | 33 | 118 | 169 | 303 | 53 | 8 | 42 | 157 | 148 | 180 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total |
2,408 | 2,922 | 125 | 290 | 136 | 794 | 595 | 710 | 116 | 126 | 112 | 513 | 394 | 516 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(1) | Although Vale held a majority of the voting interest of investees accounted for under the
equity method, existing veto rights held by minority shareholders under shareholder agreements
preclude consolidation; |
|
(2) | Investment includes goodwill of US$ 46 in 2008 and US$ 61 in 2007; |
|
(3) | Consolidation discontinued from June, 2007; |
|
(4) | Sold in February, 2008 (Note 5); |
|
(5) | Equity in results of affilites refers to dividends received. |
|
(6) | Losses considered other than temporary. |
19
13 | Impairment of goodwill |
14 | Short-term debt |
15 | Long-term debt |
Current liabilities | Long-term liabilities | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Foreign debt |
||||||||||||||||
Loans and financing denominated in the following currencies: |
||||||||||||||||
U.S. Dollars |
210 | 212 | 5,905 | 5,927 | ||||||||||||
Others |
23 | 64 | 167 | 214 | ||||||||||||
Fixed Rate Notes US Dollar denominated |
| | 6,510 | 6,680 | ||||||||||||
Debt securities export sales (*) US Dollar denominated |
55 | 53 | 149 | 205 | ||||||||||||
Perpetual notes |
| | 83 | 87 | ||||||||||||
Accrued charges |
217 | 282 | | | ||||||||||||
505 | 611 | 12,814 | 13,113 | |||||||||||||
Brazilian debt |
||||||||||||||||
Brazilian Reais indexed to Long-Term Interest Rate TJLP/CDI |
33 | 586 | 1,989 | 1,148 | ||||||||||||
Brazilian Reais indexed to General Price Index-Market (IGPM) |
| 1 | 1 | 1 | ||||||||||||
Basket of currencies |
1 | 2 | 4 | 6 | ||||||||||||
Non-convertible debentures |
| | 2,562 | 3,340 | ||||||||||||
U.S. Dollars Denominated |
| | 165 | | ||||||||||||
Accrued charges |
94 | 49 | | | ||||||||||||
128 | 638 | 4,721 | 4,495 | |||||||||||||
Total |
633 | 1,249 | 17,535 | 17,608 | ||||||||||||
(*) | Secured by receivables from future export sales. |
20
2010 |
2,304 | |||
2011 |
2,618 | |||
2012 |
1,137 | |||
2013 |
2,556 | |||
2014 and thereafter |
8,628 | |||
No due date (Perpetual notes and non-convertible debentures) |
292 | |||
17,535 | ||||
Up to 3% |
690 | |||
3.1% to 5% |
5,845 | |||
5.1% to 7% (*) |
5,596 | |||
7.1% to 9% (*) |
2,136 | |||
9.1% to 11% |
87 | |||
Over 11% (*) |
3,729 | |||
Variable (Perpetual notes) |
85 | |||
18,168 | ||||
(*) | Includes non-convertible debentures and other Brazilian Reais-denominated debt that bear
interest at CDI (Brazilian interbank certificate of deposit) and TJLP (Brazilian government
long-term interest) rates plus a spread. For these operations we have entered into derivative
transactions to mitigate our exposure on the floating rate debt denominated in Brazilian
Reais, totaling US$ 4,169 wich US$ 3,522 has original interest rate above 11%. The average
cost after taking into account the derivative transactions is 4.9%. |
Three-month period ended | ||||||||||||||||||||
December 31, | September 30, | December 31, | Year ended of December 31, | |||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||
TJLP Long-Term Interest Rate (effective rate) |
1.5 | 1.5 | 1.5 | 6.3 | 6.4 | |||||||||||||||
IGP-M General Price Index Market |
1.2 | 1.6 | 3.5 | 9.8 | 7.8 | |||||||||||||||
Appreciation (Devaluation) of Real against U.S. Dollar |
(18.1 | ) | (16.8 | ) | 3.8 | (24.2 | ) | 20.7 |
21
16 | Stockholders equity |
22
Three-month period ended (unaudited) | |||||||||||||||||||||||||
December 31, | September 30, | December 31, | Year ended of December 31, | ||||||||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | 2006 | ||||||||||||||||||||
Undistributed retained earnings |
|||||||||||||||||||||||||
Unrealized income reserve |
|||||||||||||||||||||||||
Beginning of the period |
67 | 73 | 105 | 73 | 57 | 101 | |||||||||||||||||||
Transfer from (to) retained earnings |
(22 | ) | (6 | ) | (32 | ) | (28 | ) | 16 | (44 | ) | ||||||||||||||
End of the period |
45 | 67 | 73 | 45 | 73 | 57 | |||||||||||||||||||
Expansion reserve |
|||||||||||||||||||||||||
Beginning of the period |
12,857 | 13,881 | 5,726 | 13,881 | 8,485 | 3,621 | |||||||||||||||||||
Transfer to capital stock |
| | | | (3,776 | ) | | ||||||||||||||||||
Transfer from (to) retained earnings |
3,952 | (1,024 | ) | 8,155 | 2,928 | 9,172 | 4,864 | ||||||||||||||||||
End of the period |
16,809 | 12,857 | 13,881 | 16,809 | 13,881 | 8,485 | |||||||||||||||||||
Legal reserve |
|||||||||||||||||||||||||
Beginning of the period |
1,212 | 1,310 | 724 | 1,310 | 970 | 599 | |||||||||||||||||||
Transfer to capital stock |
| | | | (370 | ) | | ||||||||||||||||||
Transfer from (to) retained earnings |
236 | (98 | ) | 586 | 138 | 710 | 371 | ||||||||||||||||||
End of the period |
1,448 | 1,212 | 1,310 | 1,448 | 1,310 | 970 | |||||||||||||||||||
Fiscal incentive investment reserve |
|||||||||||||||||||||||||
Beginning of the period |
47 | 53 | 5 | 53 | 43 | 36 | |||||||||||||||||||
Transfer to capital stock |
| | | | (41 | ) | | ||||||||||||||||||
Transfer from (to) retained earnings |
(9 | ) | (6 | ) | 48 | (15 | ) | 51 | 7 | ||||||||||||||||
End of the period |
38 | 47 | 53 | 38 | 53 | 43 | |||||||||||||||||||
Total undistributed retained earnings |
18,340 | 14,183 | 15,317 | 18,340 | 15,317 | 9,555 | |||||||||||||||||||
The purpose and basis of appropriation to such reserves is described below: |
|||
Unrealized income reserve this represents principally our share of the earnings of
affiliates and joint ventures, not yet received in the form of cash dividends. |
|||
Expansion reserve this is a general reserve for expansion of our activities. |
|||
Legal reserve this reserve is a requirement for all Brazilian corporations and represents
the appropriation of 5% of annual net income up to a limit of 20% of capital stock all
determined under Brazilian GAAP. |
|||
Fiscal incentive investment reserve this reserve results from an option to designate a
portion of income tax otherwise payable for investment in government approved projects and is
recorded in the year following that in which the taxable income was earned. As from 2000,
this reserve basically contemplates income tax incentives (Note 6). |
23
Three-month period ended (unaudited) | |||||||||||||||||||||||||
December 31, | September 30, | December 31, | As of December 31, | ||||||||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | 2006 | ||||||||||||||||||||
Net income for the period |
1,367 | 4,821 | 2,573 | 13,218 | 11,825 | 6,528 | |||||||||||||||||||
Interest attributed to preferred convertible notes |
(15 | ) | (8 | ) | (8 | ) | (46 | ) | (16 | ) | | ||||||||||||||
Interest attributed to common convertible notes |
(32 | ) | (16 | ) | (18 | ) | (96 | ) | (37 | ) | | ||||||||||||||
Net income for the period adjusted |
1,320 | 4,797 | 2,547 | 13,076 | 11,772 | 6,528 | |||||||||||||||||||
Basic and diluted earnings per share |
|||||||||||||||||||||||||
Income available to preferred stockholders |
507 | 1,850 | 978 | 5,027 | 4,552 | 2,568 | |||||||||||||||||||
Income available to common stockholders |
791 | 2,866 | 1,524 | 7,823 | 7,092 | 3,960 | |||||||||||||||||||
Income available to convertible notes linked to preferred shares |
8 | 28 | 16 | 78 | 45 | | |||||||||||||||||||
Income available to convertible notes linked to common shares |
14 | 53 | 29 | 148 | 83 | | |||||||||||||||||||
Weighted average number of shares outstanding
(thousands of shares) preferred shares |
2,042,341 | 1,976,727 | 1,889,175 | 1,946,454 | 1,889,171 | 1,908,852 | |||||||||||||||||||
Weighted average number of shares outstanding
(thousands of shares) common shares |
3,185,750 | 3,063,752 | 2,943,216 | 3,028,817 | 2,943,216 | 2,943,216 | |||||||||||||||||||
Treasury preferred shares linked to mandatorily convertible notes |
30,295 | 30,295 | 30,295 | 30,295 | 18,478 | | |||||||||||||||||||
Treasury common shares linked to mandatorily convertible notes |
56,582 | 56,582 | 56,582 | 56,582 | 34,510 | | |||||||||||||||||||
Total |
5,314,968 | 5,127,356 | 4,919,268 | 5,062,148 | 4,885,375 | 4,852,068 | |||||||||||||||||||
Earnings per preferred share |
0.25 | 0.94 | 0.52 | 2.58 | 2.41 | 1.35 | |||||||||||||||||||
Earnings per common share |
0.25 | 0.94 | 0.52 | 2.58 | 2.41 | 1.35 | |||||||||||||||||||
Earnings per convertible notes linked to preferred share (*) |
0.76 | 1.19 | 0.79 | 4.09 | 3.30 | | |||||||||||||||||||
Earnings per convertible notes linked to common share (*) |
0.81 | 1.25 | 0.85 | 4.29 | 3.51 | |
(*) | Basic earnings per share only, as dilution assumes conversion. |
Three-month period ended (unaudited) | |||||||||||||||||||||||||
December 31, | September 30, | December 31, | As of December 31, | ||||||||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | 2006 | ||||||||||||||||||||
Income available to preferred stockholders |
530 | 1,885 | 1,002 | 5,151 | 4,613 | | |||||||||||||||||||
Income available to common stockholders |
837 | 2,936 | 1,571 | 8,067 | 7,212 | | |||||||||||||||||||
Weighted average number of shares outstanding
(thousands of shares) preferred shares |
2,072,636 | 2,007,022 | 1,919,470 | 1,976,749 | 1,907,649 | | |||||||||||||||||||
Weighted average number of shares outstanding
(thousands of shares) common shares |
3,242,332 | 3,120,334 | 2,999,798 | 3,085,399 | 2,977,726 | | |||||||||||||||||||
Earnings per preferred share |
0.26 | 0.94 | 0.52 | 2.61 | 2.42 | | |||||||||||||||||||
Earnings per common share |
0.26 | 0.94 | 0.52 | 2.61 | 2.42 | |
17 | Other cumulative comprehensive income (deficit) |
Three-month period ended (unaudited) | |||||||||||||||||||||||||
December 31, | September 30, | December 31, | As of December 31, | ||||||||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | 2006 | ||||||||||||||||||||
Comprehensive income (deficit) is comprised as follows: |
|||||||||||||||||||||||||
Net income |
1,367 | 4,821 | 2,573 | 13,218 | 11,825 | 6,528 | |||||||||||||||||||
Cumulative translation adjustments |
(7,489 | ) | (6,835 | ) | 337 | (12,822 | ) | 2,968 | 1,228 | ||||||||||||||||
Unrealized gain (loss) available-for-sale securities, net of tax |
96 | (190 | ) | (18 | ) | (194 | ) | (60 | ) | 144 | |||||||||||||||
Surplus (deficit) accrued pension plan |
259 | (468 | ) | (465 | ) | (120 | ) | (278 | ) | (107 | ) | ||||||||||||||
Cash flow hedge |
(28 | ) | 20 | 6 | (29 | ) | 29 | | |||||||||||||||||
Total comprehensive income (deficit) |
(5,795 | ) | (2,652 | ) | 2,433 | 53 | 14,484 | 7,793 | |||||||||||||||||
Tax effect on other comprehensive income allocated to each component |
|||||||||||||||||||||||||
Unrealized gain (loss) available-for-sale securities, net of tax
|
|||||||||||||||||||||||||
Gross balance as of the period end |
42 | (105 | ) | 271 | 42 | 271 | 395 | ||||||||||||||||||
Tax (expense) benefit |
(25 | ) | 26 | (60 | ) | (25 | ) | (60 | ) | (124 | ) | ||||||||||||||
Net balance as of the period end |
17 | (79 | ) | 211 | 17 | 211 | 271 | ||||||||||||||||||
Surplus accrued pension plan |
|||||||||||||||||||||||||
Gross balance as of the period end |
(76 | ) | (415 | ) | 134 | (76 | ) | 134 | 540 | ||||||||||||||||
Tax (expense) benefit |
31 | 111 | (59 | ) | 31 | (59 | ) | (187 | ) | ||||||||||||||||
Net balance as of the period end |
(45 | ) | (304 | ) | 75 | (45 | ) | 75 | 353 | ||||||||||||||||
24
18 | Pension plans |
(a) | Change in benefit obligation |
As of December 31, | ||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Benefit obligation at beginning of year |
3,178 | 4,436 | 1,671 | 2,531 | 3,743 | 1,287 | ||||||||||||||||||
Liability recognized upon consolidation of Inco |
| | | | 100 | 213 | ||||||||||||||||||
Service cost |
11 | 60 | 25 | 9 | 61 | 20 | ||||||||||||||||||
Interest cost |
309 | 245 | 85 | 306 | 229 | 78 | ||||||||||||||||||
Plan amendment |
| 16 | | | 4 | | ||||||||||||||||||
Benefits paid |
(283 | ) | (291 | ) | (70 | ) | (301 | ) | (279 | ) | (63 | ) | ||||||||||||
Effect of exchange rate changes |
(779 | ) | (775 | ) | (272 | ) | 526 | 607 | 215 | |||||||||||||||
Actuarial loss (gain) |
(12 | ) | (660 | ) | (370 | ) | 107 | (29 | ) | (79 | ) | |||||||||||||
Benefit obligation at end of year |
2,424 | 3,031 | 1,069 | 3,178 | 4,436 | 1,671 | ||||||||||||||||||
(b) | Change in plan assets |
As of December 31, | ||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Fair value of plan assets at beginning of year |
4,187 | 3,762 | 10 | 3,508 | 3,078 | 4 | ||||||||||||||||||
Actual return on plan assets |
57 | (603 | ) | 1 | 250 | 85 | 1 | |||||||||||||||||
Employer contributions |
41 | 272 | 70 | 33 | 372 | 67 | ||||||||||||||||||
Benefits paid |
(283 | ) | (291 | ) | (70 | ) | (301 | ) | (279 | ) | (63 | ) | ||||||||||||
Effect of exchange rate changes |
(959 | ) | (633 | ) | (2 | ) | 697 | 506 | 1 | |||||||||||||||
Fair value of plan assets at end of year |
3,043 | 2,507 | 9 | 4,187 | 3,762 | 10 | ||||||||||||||||||
25
(c) | Funded Status and Financial Position |
As of December 31, | ||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Other assets |
619 | | 3 | 1,009 | | | ||||||||||||||||||
Current liabilities |
| 38 | 64 | | 54 | 77 | ||||||||||||||||||
Long-term liabilities |
| 486 | 999 | | 620 | 1,584 | ||||||||||||||||||
Funded status |
619 | 524 | 1,060 | 1,009 | 674 | 1,661 | ||||||||||||||||||
(d) | Assumptions used (nominal terms) |
Brazil | ||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Discount rate |
11.28 | % p.a. | 11.28 | % p.a. | 11.28 | % p.a. | 10.24 | % p.a. | 10.24 | % p.a. | 10.24 | % p.a. | ||||||||||||
Expected return on plan assets |
12.22 | % p.a. | 13.00 | % p.a. | | 12.78 | % p.a. | 11.70 | % p.a. | | ||||||||||||||
Rate of compensation increase up to 47 years |
7.12 | % p.a. | | | 7.12 | % p.a. | | | ||||||||||||||||
Rate of compensation increase over 47 years |
4.00 | % p.a. | | | 4.00 | % p.a. | | | ||||||||||||||||
Inflation |
4.00 | % p.a. | 4.00 | % p.a. | 4.00 | % p.a. | 4.00 | % p.a. | 4.00 | % p.a. | 4.00 | % p.a. | ||||||||||||
Health care cost trend rate |
| | 7.12 | % p.a. | | | 7.64 | % p.a. |
Foreign | |||||||||||||||||||||||||
2008 | |||||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | ||||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | ||||||||||||||||||||
Discount rate |
| 5.58 | % p.a. | 7.32 | % p.a. | | 5.21 | % p.a. | 5.55 | % p.a. | |||||||||||||||
Expected return on plan assets |
| 6.99 | % p.a. | 7.35 | % p.a. | | 7.18 | % p.a. | 7.50 | % p.a. | |||||||||||||||
Rate of compensation increase up to 47 years |
| 4.12 | % p.a. | 3.58 | % p.a. | | 4.01 | % p.a. | 3.58 | % p.a. | |||||||||||||||
Rate of compensation increase over 47 years |
| 4.12 | % p.a. | 3.58 | % p.a. | | 4.01 | % p.a. | 3.58 | % p.a. | |||||||||||||||
Inflation |
| 2.00 | % p.a. | 2.00 | % p.a. | | 2.00 | % p.a. | 2.00 | % p.a. | |||||||||||||||
Health care cost trend rate |
| | 6.19 | % p.a. | | | 6.35 | % p.a. |
26
(e) | Investment targets and composition of plan assets |
| Overfunded pension plans |
Percentage of plan assets Brazil | ||||||||||||
At December 31, | ||||||||||||
Target for 2009 | 2008 | 2007 | ||||||||||
(Unaudited) | ||||||||||||
Equity securities |
26 | % | 20 | % | 29 | % | ||||||
Real estate |
6 | % | 4 | % | 4 | % | ||||||
Loans |
7 | % | 6 | % | 4 | % | ||||||
Fixed Income |
61 | % | 70 | % | 63 | % | ||||||
Total |
100 | % | 100 | % | 100 | % | ||||||
| Underfunded pension plans |
Percentage of plan assets Brazil | ||||||||||||
At December 31, | ||||||||||||
Target for 2009 | 2008 | 2007 | ||||||||||
(Unaudited) | ||||||||||||
Loans |
0 | % | 0 | % | 5 | % | ||||||
Fixed Income |
100 | % | 100 | % | 95 | % | ||||||
Total |
100 | % | 100 | % | 100 | % | ||||||
Percentage of plan assets Foreign | ||||||||||||
At December 31, | ||||||||||||
Target for 2009 | 2008 | 2007 | ||||||||||
Equity securities |
61 | % | 54 | % | 61 | % | ||||||
Fixed Income |
39 | % | 46 | % | 39 | % | ||||||
Total |
100 | % | 100 | % | 100 | % | ||||||
| Underfunded other benefits |
27
Percentage of plan assets Foreign | ||||||||||||
At December 31, | ||||||||||||
Target for 2009 | 2008 | 2007 | ||||||||||
(Unaudited) | ||||||||||||
Equity securities |
||||||||||||
Fixed Income |
61 | % | 61 | % | 61 | % | ||||||
Total |
39 | % | 39 | % | 39 | % | ||||||
100 | % | 100 | % | 100 | % | |||||||
(f) | Pension costs |
Three-month period ended (unaudited) | ||||||||||||
December 31, 2008 | ||||||||||||
Overfunded | Underfunded | Underfunded | ||||||||||
pension plans | pension plans | other benefits | ||||||||||
Service cost benefits earned during the period |
3 | 13 | 5 | |||||||||
Interest cost on projected benefit obligation |
86 | 53 | 21 | |||||||||
Expected return on assets |
(143 | ) | (57 | ) | (5 | ) | ||||||
Amortization of initial transition obligation |
4 | (2 | ) | 6 | ||||||||
Net deferral |
(1 | ) | 11 | (2 | ) | |||||||
Net periodic pension cost |
(51 | ) | 18 | 25 | ||||||||
Three-month period ended (unaudited) | ||||||||||||
September 30, 2008 | ||||||||||||
Overfunded | Underfunded | Underfunded other | ||||||||||
pension plans | pension plans | other benefits | ||||||||||
Service cost benefits earned during the period |
3 | 15 | 6 | |||||||||
Interest cost on projected benefit obligation |
87 | 66 | 21 | |||||||||
Expected return on assets |
(145 | ) | (63 | ) | | |||||||
Amortization of initial transition obligation |
4 | 2 | (2 | ) | ||||||||
Net deferral |
(2 | ) | | | ||||||||
Net periodic pension cost |
(53 | ) | 20 | 25 | ||||||||
Three-month period ended (unaudited) | ||||||||||||
December 31, 2007 | ||||||||||||
Overfunded | Underfunded | Underfunded | ||||||||||
pension plans | pension plans | other benefits | ||||||||||
Service cost benefits earned during the period |
3 | 18 | 6 | |||||||||
Interest cost on projected benefit obligation |
110 | 76 | 26 | |||||||||
Expected return on assets |
(205 | ) | (73 | ) | (4 | ) | ||||||
Amortization of initial transition obligation |
5 | | | |||||||||
Net deferral |
(6 | ) | | | ||||||||
Net periodic pension cost |
(93 | ) | 21 | 28 | ||||||||
28
As of December 31, | ||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Service cost benefits earned during the period |
11 | 60 | 25 | 9 | 61 | 20 | ||||||||||||||||||
Interest cost on projected benefit obligation |
309 | 245 | 85 | 306 | 229 | 78 | ||||||||||||||||||
Expected return on assets |
(515 | ) | (253 | ) | (5 | ) | (570 | ) | (247 | ) | (4 | ) | ||||||||||||
Amortization of initial transition obligation |
15 | | | 14 | | | ||||||||||||||||||
Net deferral |
(5 | ) | 11 | (2 | ) | (17 | ) | | | |||||||||||||||
Net periodic pension cost |
(185 | ) | 63 | 103 | (258 | ) | 43 | 94 | ||||||||||||||||
(g) | Expected contributions and benefits |
|
Employer contributions expected for 2009 are US$ 338. |
||
The benefit payments, which reflect future service, are expected to be made as follows: |
Overfunded | Underfunded | Underfunded | ||||||||||||||
pension plans | pension plans | other benefits | Total | |||||||||||||
2009 |
195 | 262 | 68 | 525 | ||||||||||||
2010 |
197 | 263 | 72 | 532 | ||||||||||||
2011 |
199 | 261 | 76 | 536 | ||||||||||||
2012 |
200 | 260 | 79 | 539 | ||||||||||||
2013 |
201 | 256 | 82 | 539 | ||||||||||||
2014 and thereafter |
1,011 | 1,265 | 412 | 2,688 |
(h) | Accumulated benefit obligation |
2008 | 2007 | |||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Accumulated benefit obligation |
2,415 | 2,955 | 1,069 | 3,166 | 4,293 | 1,671 | ||||||||||||||||||
Projected benefit obligation |
2,424 | 3,031 | 1,069 | 3,178 | 4,436 | 1,671 | ||||||||||||||||||
Fair value of plan assets |
(3,043 | ) | (2,507 | ) | (9 | ) | (4,187 | ) | (3,762 | ) | (10 | ) |
(i) | Impact of 1% variation in assumed health care cost trend rate |
1% increase | 1% decrease | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Accumulated postretirement benefit obligation (APBO) |
134 | 261 | (110 | ) | (201 | ) | ||||||||||
Interest and service costs |
18 | 15 | (14 | ) | (12 | ) |
(j) | Other Cumulative Comprehensive Income (Deficit) |
As of December 31, | ||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Net transition assets |
(16 | ) | | | (24 | ) | | | ||||||||||||||||
Net actuarial loss / (gain) |
(240 | ) | (206 | ) | 282 | (6 | ) | (34 | ) | 97 | ||||||||||||||
Effect of exchange rate changes |
(18 | ) | 10 | 3 | 94 | (7 | ) | (2 | ) | |||||||||||||||
Deferred income tax |
94 | 83 | (106 | ) | (22 | ) | 14 | (35 | ) | |||||||||||||||
Amounts recognized in other cumulative
comprehensive income (deficit) |
(180 | ) | (113 | ) | 179 | 42 | (27 | ) | 60 | |||||||||||||||
29
(k) | Change in Other Cumulative Comprehensive Income (Deficit) |
As of December 31, | ||||||||||||||||||||||||
2008 | 2007 | |||||||||||||||||||||||
Overfunded | Underfunded | Underfunded | Overfunded | Underfunded | Underfunded | |||||||||||||||||||
pension plans | pension plans | other benefits | pension plans | pension plans | other benefits | |||||||||||||||||||
Net transition obligation / (asset) not yet recognized in NPPC at beginning of period |
(31 | ) | | | (38 | ) | | | ||||||||||||||||
Net actuarial loss / (gain) not yet recognized in NPPC at beginning of period |
94 | (41 | ) | (14 | ) | 491 | (33 | ) | (11 | ) | ||||||||||||||
Deferred income tax at beginning of period |
(21 | ) | 14 | 5 | (154 | ) | 11 | 4 | ||||||||||||||||
Effect of initial recognition of cumulative comprehensive Income (deficit) |
42 | (27 | ) | (9 | ) | 299 | (22 | ) | (7 | ) | ||||||||||||||
Change in the period |
||||||||||||||||||||||||
Amortization of net transition obligation / (asset) |
15 | | | 14 | | | ||||||||||||||||||
Amortization of net actuarial loss / (gain) |
(6 | ) | | | (17 | ) | | | ||||||||||||||||
Total net actuarial loss / (gain) arising during period |
(328 | ) | (165 | ) | 296 | (480 | ) | (1 | ) | 108 | ||||||||||||||
Effect of exchange rate changes |
(18 | ) | 10 | 3 | 94 | (7 | ) | (2 | ) | |||||||||||||||
Deferred income tax |
115 | 69 | (111 | ) | 132 | 3 | (39 | ) | ||||||||||||||||
Total recognized in other cumulative comprehensive income (deficit) |
(180 | ) | (113 | ) | 179 | 42 | (27 | ) | 60 | |||||||||||||||
(l) | Net periodic pension cost for 2009 |
As of December 31, | ||||||||||||
2009 | ||||||||||||
Overfunded | Underfunded | Underfunded | ||||||||||
pension plans | pension plans | other benefits | ||||||||||
Service cost |
9 | 41 | 17 | |||||||||
Interest cost |
263 | 240 | 85 | |||||||||
Expected return on plan assets |
(362 | ) | (195 | ) | (1 | ) | ||||||
Net transition obligation / (asset) amortization |
12 | | | |||||||||
Net prior service cost / (credit) amortization |
| 3 | | |||||||||
Net actuarial loss / (gain) amortization |
| 1 | (23 | ) | ||||||||
(78 | ) | 90 | 78 | |||||||||
19 | Long-term incentive compensation plan |
|
In 2008, the Board of Directors approved a long-term incentive compensation plan, which was
implemented in April 2008, over a three-year cycle (2008 to 2010). |
||
Under the terms of the plan, the participants, restricted to certain executives, may elect to
allocate part of their annual bonus to the plan. The allocation is applied to purchase preferred
shares of Vale, through a predefined financial institution, at market conditions and with no
benefit provided by Vale. |
||
The shares purchased by each executive are unrestricted and may, at the participants
discretion, be sold at any time. However, the shares must be held for a three-year period and
the executive must be continually employed by Vale during that period. The participant then
becomes entitled to receive from Vale, a cash payment equivalent to the total amount of shares
held, based on market rates. |
||
We account for the compensation cost provided to our executives under this long-term incentive
compensation plan, following the requirements of FAS 123(R) Accounting for Stock-Based
Compensation. Liabilities are measured at each reporting date at fair value, based on market
rates. Compensation costs incurred are recognized, over the defined three-year vesting period.
At December, 2008, we recognized a long-term liability of US$ 7, relating to 711,005 shares,
through the Statements of Income. |
30
20 | Commitments and contingencies |
|
(a) | We provided certain guarantees on behalf of the Goro Project pursuant to which we
guaranteed payments due from Goro of up to a maximum amount of US$ 100 (Maximum Amount) in
connection with an indemnity. We also provided additional guarantees covering the amounts
payable by Goro regarding (a) amounts exceeding the Maximum Amount in connection with the
indemnity and (b) certain other amounts under lease agreements. |
|
Sumic Nickel Netherlands B.V. Sumic, a 21% shareholder of Goro, has a put option to sell to
Vale Inco 25%, 50%, or 100% of its share in Goro. The put option can be exercised if the
defined cost of the initial Goro project exceeds US$ 4,200 at project rates and an agreement
cannot be reached on how to proceed with the project. |
||
We provided guarantees covering certain termination payments by Goro to a supplier under an
electricity supply agreement (ESA) entered into in October 2004 for the Goro nickel-cobalt
project. The amount of the termination payments guaranteed depends upon a number of factors,
including whether any termination of the ESA occurs as a result of a default by Goro and the
date of such early termination. If Goro defaults under the ESA prior to the anticipated start
date for electricity supply, the termination payment, which currently is at its maximum amount,
would be $ 145 million. Once the supply of electricity under the ESA to the project begins,
the guaranteed amounts will decrease over the life of the ESA. |
||
(b) | We and our subsidiaries are defendants in numerous legal actions in the normal course of
business. Based on the advice of our legal counsel, management believes that the amounts recognized
are sufficient to cover probable losses in connection with such actions. |
|
The provision for contingencies and the related judicial deposits are composed as follows: |
December 31, 2008 | December 31, 2007 | |||||||||||||||
Provision for | Provision for | |||||||||||||||
contingencies | Judicial deposits | contingencies | Judicial deposits | |||||||||||||
Labor and social security claims |
458 | 378 | 519 | 372 | ||||||||||||
Civil claims |
386 | 242 | 311 | 135 | ||||||||||||
Tax related actions |
828 | 518 | 1,605 | 613 | ||||||||||||
Others |
13 | 3 | 18 | 4 | ||||||||||||
1,685 | 1,141 | 2,453 | 1,124 | |||||||||||||
31
(c) | At the time of our privatization in 1997, we issued shareholder revenue interest instruments
known in Brazil as debentures participativas (debentures) to our then-existing shareholders,
including the Brazilian Government. The terms of the debentures, were set to ensure that our
pre-privatization shareholders, including the Brazilian Government, would participate alongside us
in potential future financial benefits that we could be able to derive from exploiting our mineral
resources. |
|
In preparation for the issuance of the debentures, we issued series B preferred shares on a
one-for-one basis to all holders of our common shares and series A preferred shares. We then
exchanged all of the series B shares for the debentures at par value. The debentures are not
redeemable or convertible, and do not trade on a stapled basis or otherwise with our common or
preferred shares. During 2002 we registered the debentures with the Brazilian Securities
Commissions (CVM) in order to permit trading. |
||
Under the terms of the debentures, holders will have the right to receive semi-annual payments
equal to an agreed percentage of our net revenues (revenues less value added tax) from certain
identified mineral resources that we owned as of May 1997, to the extent that we exceed defined
threshold production volumes of these resources, and from the sale of mineral rights that we
owned as of May 1997. Our obligation to make payments to the holders will cease when the
relevant mineral resources are exhausted at which time we are required to repay the original
par value plus accrued interest. Based on current production levels, and estimates for new
projects, we began payments relating to copper resources in 2004 and expect to start payments
relating to iron ore resources from approximately 2013 for our Northern System and 2018 for our
South steam System in Brazil, and payments related to other mineral resources at the end of the
current decade. |
||
The table below summarizes the amounts we will be required to pay under the debentures based on
the net revenues we earn from the identified mineral resources and the sale of mineral rights. |
Area | Mineral | Required Payments by CVRD | ||
South steam System
|
Iron ore | 1.8% of net revenue, after total sales from May 1997 exceeds 1.7 billion tons. | ||
Northern System
|
Iron ore | 1.8% of net revenue, after total sales from May 1997 exceeds 1.2 billion tons. | ||
Pojuca, Andorinhas, Liberdade and
Sossego
|
Gold and copper | 2.5% of net revenue from the beginning of commercialization. | ||
Igarapé Bahia and Alemão
|
Gold and copper | 2.5% of net revenue, after total sales from May 1997 exceeds 70 tons of gold. | ||
Other areas, excluding Carajás / Serra Leste |
Gold | 2.5% of net revenue. | ||
Other areas owned as of May 1997
|
Other minerals | 1% of net revenue, 4 years after the beginning of the commercialization. | ||
All areas
|
Sale of mineral rights owned as of May 1997 | 1% of the sales price. |
32
(d) | We are committed under a take-or-pay agreement to purchase approximately 32,300 thousand metric
tons of bauxite from Mineração Rio do Norte S.A. MRN at a formula driven price, calculated based
on the current London Metal Exchange LME quotation for aluminum. Based on a market price of US$
32,26 per metric ton as of December 31, 2008, this arrangement represents the following total
commitment per metric ton as of December 31, 2008: |
2009 |
281 | |||
2010 |
191 | |||
2011 |
187 | |||
2012 |
190 | |||
2013 |
192 | |||
1,041 | ||||
(e) | Description of Leasing Arrangements |
|
Part of our railroad operations include leased facilities. The 30-year lease, renewable for a
further 30 years, expires in August, 2026 and is classified as an operating lease. At the end
of the lease term, we are required to return the concession and the lease assets. In most
cases, management expects that in the normal course of business, leases will be renewed. |
||
The following is a schedule by year of future minimum rental payments required under the
railroad operating leases that have initial or remaining non-cancelable lease terms in excess
of one year as of December 31, 2008: |
Year ending December 31: |
||||
2009 |
53 | |||
2010 |
53 | |||
2011 |
53 | |||
2012 |
54 | |||
2013 thereafter |
714 | |||
Total minimum payments required |
927 | |||
Year ending December 31: |
||||
2009 |
81 | |||
2010 |
81 | |||
2011 |
81 | |||
2012 |
81 | |||
2013 thereafter |
987 | |||
Total |
1,311 | |||
33
(f) | Asset retirement obligations: |
|
We use various judgments and assumptions when measuring our asset retirement obligations. |
||
Changes in circumstances, law or technology may affect our estimates and we periodically review
the amounts accrued and adjust them as necessary. Our accruals do not reflect unasserted claims
because we are currently not aware of any such issues. Also the amounts provided are not
reduced by any potential recoveries under cost sharing, insurance or indemnification
arrangements because such recoveries are considered uncertain. |
||
The changes in the provisions for asset retirement obligations are as follows: |
Three-month period ended (unaudited) | ||||||||||||||||||||
December 31, | September 30, | December 31, | As of December 31, | |||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||
Beginning of period |
1,000 | 1,101 | 859 | 975 | 676 | |||||||||||||||
Accretion expense |
50 | 45 | 23 | 164 | 84 | |||||||||||||||
Liabilities settled in the current period |
(2 | ) | (1 | ) | (8 | ) | (7 | ) | (15 | ) | ||||||||||
Revisions in estimated cash flows |
(45 | ) | | 83 | (47 | ) | 83 | |||||||||||||
Cumulative translation adjustment |
(116 | ) | (145 | ) | 18 | (198 | ) | 147 | ||||||||||||
End of period |
887 | 1,000 | 975 | 887 | 975 | |||||||||||||||
21 | Other expenses |
|
The line item Other operating expenses totaled US$ 1,254 in 2008 (US$ 607 in 2007). During
the last quarter of 2008 we recognized certain expenses considered to be one off events which
substantially caused the increase in 2008 as compared to 2007. The most significant items
recognized during the last quarter of 2008 in this respect were: (i) a US$ 204 expense
relating to additional payment relating to tax assessments on transportation services, (ii)
inventory market value write-down of US$ 77, and (iii) write-off of intangible asset (patent
right) in the amount of US$ 65. |
||
22 | Fair Value disclosure of Financial Assets and Liabilities |
|
In September 2006, the FASB issued SFAS N. 157, Fair Value Measurements, which defines fair
value, establishes a framework for measuring fair value and expands disclosures about fair
value measurements. SFAS 157 does not require any new fair value measurements, but provides
guidance on how to measure fair value by providing a fair value hierarchy used to classify
the source of the information. |
||
In February 2007, the FASB issued SFAS N. 159, The Fair Value Option for Financial Assets and
Financial LiabilitiesIncluding an amendment of FASB Statement N. 115. SFAS N. 159 permits the
choice of measuring financial instruments and certain other items at fair value. SFAS N. 159
is effective for financial statements issued for fiscal years beginning after November 15,
2007. |
||
On January 1, 2008, the Company adopted SFAS N. 159 and elected not to apply the provisions of
SFAS No. 159 to its eligible financial assets and financial liabilities on the date of
adoption. Accordingly, the initial application of both SFAS N. 157 and SFAS N. 159 had no
effect on the Company. |
34
Under SFAS N. 157, the inputs used to measure fair value must be classified into one of three
level as follows: |
||
Level 1 Quoted prices in an active market for identical assets or liabilities; |
Fair Value Measurements | ||||||||||||||||
Quoted prices in active | ||||||||||||||||
markets for identical | Significant Other | Significant | ||||||||||||||
Fair value December 31, | assets or liabilities, | Observable Inputs | unobservable inputs | |||||||||||||
2008 | (Level 1) | (Level 2) | (Level 3) | |||||||||||||
Available-for-sale securities |
2,408 | 2,408 | | | ||||||||||||
Unrealized losses on derivatives |
(539 | ) | | (539 | ) | | ||||||||||
Other financial liabilities |
(380 | ) | | (380 | ) | |
Carrying amount | Fair Value | Level 1 | Level 2 | Level 3 | ||||||||||||||||
Long-term debt (less interests) |
17,857 | 16,635 | 7,833 | 8,802 | |
23 | Segment and geographical information |
|
We adopt SFAS 131 Disclosures about Segments of an Enterprise and Related Information with
respect to the information we present about our operating segments. SFAS 131 introduced a
management approach concept for reporting segment information, whereby such information is
required to be reported on the basis that the chief decision-maker uses internally for
evaluating segment performance and deciding how to allocate resources to segments. We
analyze our segment information on aggregated and disaggregated basis as follows: |
||
Ferrous products comprises iron ore mining and pellet production, as well as our Brazilian
Northern and Southern transportation systems, including railroads, ports and terminals, as
they pertain to mining operations. Manganese mining and ferroalloys are also included in
this segment. |
||
Non-ferrous comprises the production of non-ferrous minerals, including nickel
(co-products and by-products), potash, kaolin, copper and aluminum comprises aluminum
trading activities, alumina refining and aluminum metal smelting and investments in joint
ventures and affiliates engaged in bauxite mining. |
||
Logistics comprises our transportation systems as they pertain to the operation of our
ships, ports and railroads for third-party cargos. |
35
Three-month period ended (unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2008 | September 30, 2008 | December 31, 2007 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(*) Non | (*) Non | (*) Non | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ferrous | ferrous | Aluminum | Logistics | Others | Eliminations | Consolidated | Ferrous | ferrous | Aluminum | Logistics | Others | Eliminations | Consolidated | Ferrous | ferrous | Aluminum | Logistics | Others | Eliminations | Consolidated | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RESULTS |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gross revenues Foreign |
7,540 | 1,416 | 1,001 | 6 | 212 | (3,848 | ) | 6,327 | 11,577 | 2,536 | 1,122 | 14 | 203 | (5,615 | ) | 9,837 | 5,904 | 2,978 | 841 | 22 | 87 | (2,863 | ) | 6,969 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gross revenues Domestic |
685 | 71 | 179 | 303 | 53 | (176 | ) | 1,115 | 1,601 | 133 | 261 | 491 | 66 | (267 | ) | 2,285 | 1,116 | 113 | 217 | 388 | 1 | (392 | ) | 1,443 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost and expenses |
(5,764 | ) | (1,515 | ) | (929 | ) | (217 | ) | (165 | ) | 4,024 | (4,566 | ) | (8,202 | ) | (1,567 | ) | (1,143 | ) | (328 | ) | (185 | ) | 5,882 | (5,543 | ) | (4,895 | ) | (1,795 | ) | (907 | ) | (275 | ) | (113 | ) | 3,255 | (4,730 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Research and development |
(107 | ) | (112 | ) | | (17 | ) | (59 | ) | | (295 | ) | (92 | ) | (122 | ) | | (31 | ) | (86 | ) | | (331 | ) | (84 | ) | (92 | ) | | (26 | ) | (60 | ) | | (262 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization |
(171 | ) | (318 | ) | (38 | ) | (26 | ) | (15 | ) | | (568 | ) | (270 | ) | (353 | ) | (47 | ) | (34 | ) | (9 | ) | | (713 | ) | (262 | ) | (404 | ) | (36 | ) | (29 | ) | (6 | ) | | (737 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Impairment |
| (950 | ) | | | | | (950 | ) | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating income |
2,183 | (1,408 | ) | 213 | 49 | 26 | | 1,063 | 4,614 | 627 | 193 | 112 | (11 | ) | | 5,535 | 1,779 | 800 | 115 | 80 | (91 | ) | | 2,683 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financial income |
883 | 154 | 10 | 3 | 1 | (804 | ) | 247 | 923 | 201 | 12 | 3 | | (862 | ) | 277 | 653 | 227 | 5 | 1 | 1 | (829 | ) | 58 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financial expenses |
(825 | ) | (309 | ) | (18 | ) | (10 | ) | (41 | ) | 804 | (399 | ) | (954 | ) | (360 | ) | (11 | ) | (1 | ) | 7 | 862 | (457 | ) | (906 | ) | (462 | ) | (37 | ) | (10 | ) | 33 | 829 | (553 | ) | |||||||||||||||||||||||||||||||||||||||||||||||
Gains (losses) on derivatives, net |
(635 | ) | (15 | ) | 64 | | | | (586 | ) | (639 | ) | 16 | 36 | | | | (587 | ) | 149 | 110 | 67 | | | | 326 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign exchange and monetary gains (losses), net |
35 | 25 | (206 | ) | 12 | (107 | ) | | (241 | ) | (102 | ) | 4 | (185 | ) | (41 | ) | 3 | | (321 | ) | 246 | 70 | 38 | (5 | ) | (45 | ) | | 304 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on sale of investments |
| | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity in results of affiliates and joint ventures and
change in provision for losses on equity investments |
80 | (38 | ) | 22 | 93 | (32 | ) | | 125 | 175 | | 18 | 47 | 50 | | 290 | 63 | 5 | 21 | 40 | 7 | | 136 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income taxes |
968 | 203 | 12 | 4 | (2 | ) | | 1,185 | 190 | (74 | ) | 9 | 19 | | | 144 | (298 | ) | 104 | (30 | ) | (2 | ) | 10 | | (216 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Minority interests |
(6 | ) | (6 | ) | (20 | ) | | 5 | | (27 | ) | (14 | ) | (38 | ) | (20 | ) | | 12 | | (60 | ) | 4 | (86 | ) | (72 | ) | | (11 | ) | | (165 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Net income |
2,683 | (1,394 | ) | 77 | 151 | (150 | ) | | 1,367 | 4,193 | 376 | 52 | 139 | 61 | | 4,821 | 1,690 | 768 | 107 | 104 | (96 | ) | | 2,573 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sales classified by geographic destination: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign market |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
America, except United States |
335 | 116 | 348 | | | (271 | ) | 528 | 601 | 216 | 322 | | | (432 | ) | 707 | 417 | 468 | 139 | | | (240 | ) | 784 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
United States |
44 | 259 | 108 | | 9 | (70 | ) | 350 | 313 | 406 | 93 | | | (155 | ) | 657 | 102 | 517 | 145 | | 24 | (116 | ) | 672 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Europe |
2,715 | 464 | 353 | (2 | ) | | (1,639 | ) | 1,891 | 3,714 | 735 | 478 | 12 | 8 | (1,933 | ) | 3,014 | 1,949 | 636 | 378 | 22 | | (1,044 | ) | 1,941 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Middle East/Africa/Oceania |
543 | 15 | 50 | | 54 | (304 | ) | 358 | 605 | 56 | 58 | | 61 | (303 | ) | 477 | 204 | 134 | 45 | | 63 | (138 | ) | 308 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Japan |
1,609 | 230 | 142 | | 74 | (703 | ) | 1,352 | 1,304 | 323 | 158 | | 98 | (573 | ) | 1,310 | 551 | 392 | 134 | | | (226 | ) | 851 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
China |
1,240 | 127 | | 8 | | (420 | ) | 955 | 3,926 | 223 | 13 | 2 | 4 | (1,686 | ) | 2,482 | 1,958 | 400 | | | | (817 | ) | 1,541 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Asia, other than Japan and China |
1,054 | 205 | | | 75 | (441 | ) | 893 | 1,114 | 577 | | | 32 | (533 | ) | 1,190 | 723 | 431 | | | | (282 | ) | 872 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7,540 | 1,416 | 1,001 | 6 | 212 | (3,848 | ) | 6,327 | 11,577 | 2,536 | 1,122 | 14 | 203 | (5,615 | ) | 9,837 | 5,904 | 2,978 | 841 | 22 | 87 | (2,863 | ) | 6,969 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Domestic market |
685 | 71 | 179 | 303 | 53 | (176 | ) | 1,115 | 1,601 | 133 | 261 | 491 | 66 | (267 | ) | 2,285 | 1,116 | 113 | 217 | 388 | 1 | (392 | ) | 1,443 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8,225 | 1,487 | 1,180 | 309 | 265 | (4,024 | ) | 7,442 | 13,178 | 2,669 | 1,383 | 505 | 269 | (5,882 | ) | 12,122 | 7,020 | 3,091 | 1,058 | 410 | 88 | (3,255 | ) | 8,412 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(*) | Other than Aluminum. |
36
As of and for the three-month period ended (unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, | Addition to | |||||||||||||||||||||||||||||||||||||||||||||||||||
Plant and | Property, | |||||||||||||||||||||||||||||||||||||||||||||||||||
Equipment, | Plant and | |||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, | Net and | Equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | Value | Net | Cost and | depletion and | Operating | Intangible | and | |||||||||||||||||||||||||||||||||||||||||||||
Foreign | Domestic | Total | added tax | revenues | expenses | Net | amortization | Impairment | income | Assets | Intangible | Investments | ||||||||||||||||||||||||||||||||||||||||
Ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Iron ore |
3,105 | 431 | 3,536 | (64 | ) | 3,472 | (1,497 | ) | 1,975 | (147 | ) | | 1,828 | 14,595 | 1,360 | 47 | ||||||||||||||||||||||||||||||||||||
Pellets |
914 | 114 | 1,028 | (25 | ) | 1,003 | (522 | ) | 481 | (19 | ) | | 462 | 645 | 76 | 708 | ||||||||||||||||||||||||||||||||||||
Manganese |
19 | 5 | 24 | (4 | ) | 20 | (17 | ) | 3 | | | 3 | 18 | 1 | | |||||||||||||||||||||||||||||||||||||
Ferroalloys |
92 | 83 | 175 | (21 | ) | 154 | (69 | ) | 85 | (3 | ) | | 82 | 166 | 18 | | ||||||||||||||||||||||||||||||||||||
Pig iron |
| | | | | | | | | | 144 | 116 | | |||||||||||||||||||||||||||||||||||||||
4,130 | 633 | 4,763 | (114 | ) | 4,649 | (2,105 | ) | 2,544 | (169 | ) | | 2,375 | 15,568 | 1,571 | 755 | |||||||||||||||||||||||||||||||||||||
Non ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Nickel and other products (*) |
1,111 | 7 | 1,118 | | 1,118 | (1,298 | ) | (180 | ) | (295 | ) | (950 | ) | (1,425 | ) | 21,729 | 1,233 | 53 | ||||||||||||||||||||||||||||||||||
Potash |
| 23 | 23 | (2 | ) | 21 | (15 | ) | 6 | (1 | ) | | 5 | 159 | 35 | | ||||||||||||||||||||||||||||||||||||
Kaolin |
35 | 10 | 45 | (2 | ) | 43 | (40 | ) | 3 | (5 | ) | | (2 | ) | 199 | 2 | | |||||||||||||||||||||||||||||||||||
Copper concentrate |
73 | 30 | 103 | (6 | ) | 97 | (285 | ) | (188 | ) | (17 | ) | | (205 | ) | 3,543 | 89 | | ||||||||||||||||||||||||||||||||||
Aluminum products |
713 | 66 | 779 | (3 | ) | 776 | (543 | ) | 233 | (38 | ) | | 195 | 3,831 | 115 | 140 | ||||||||||||||||||||||||||||||||||||
1,932 | 136 | 2,068 | (13 | ) | 2,055 | (2,181 | ) | (126 | ) | (356 | ) | (950 | ) | (1,432 | ) | 29,461 | 1,474 | 193 | ||||||||||||||||||||||||||||||||||
Logistics |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Railroads |
| 240 | 240 | (40 | ) | 200 | (152 | ) | 48 | (22 | ) | | 26 | 1,431 | 10 | 326 | ||||||||||||||||||||||||||||||||||||
Ports |
| 70 | 70 | (10 | ) | 60 | (41 | ) | 19 | (4 | ) | | 15 | 1,441 | 113 | | ||||||||||||||||||||||||||||||||||||
Ships |
| | | | | | | | | | 374 | 342 | 94 | |||||||||||||||||||||||||||||||||||||||
| 310 | 310 | (50 | ) | 260 | (193 | ) | 67 | (26 | ) | | 41 | 3,246 | 465 | 420 | |||||||||||||||||||||||||||||||||||||
Others |
265 | 36 | 301 | (10 | ) | 291 | (195 | ) | 96 | (17 | ) | | 79 | 1,054 | 179 | 1,040 | ||||||||||||||||||||||||||||||||||||
6,327 | 1,115 | 7,442 | (187 | ) | 7,255 | (4,674 | ) | 2,581 | (568 | ) | (950 | ) | 1,063 | 49,329 | 3,689 | 2,408 | ||||||||||||||||||||||||||||||||||||
(*) | Includes nickel co-products and by-products (copper, precious metals, cobalt and others). |
37
As of and for the three-month period ended (unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||
September 30, 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||
Property, | Addition to | |||||||||||||||||||||||||||||||||||||||||||||||
Plant and | Property, | |||||||||||||||||||||||||||||||||||||||||||||||
Equipment, | Plant and | |||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, | Net and | Equipment | ||||||||||||||||||||||||||||||||||||||||||||||
Revenues | Value | Net | Cost and | depletion and | Operating | Intangible | and | |||||||||||||||||||||||||||||||||||||||||
Foreign | Domestic | Total | added tax | revenues | expenses | Net | amortization | income | Assets | Intangible | Investments | |||||||||||||||||||||||||||||||||||||
Ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||
Iron ore |
5,149 | 1,026 | 6,175 | (142 | ) | 6,033 | (2,075 | ) | 3,958 | (239 | ) | 3,719 | 16,139 | 708 | 56 | |||||||||||||||||||||||||||||||||
Pellets |
1,095 | 317 | 1,412 | (75 | ) | 1,337 | (746 | ) | 591 | (25 | ) | 566 | 1,273 | (2 | ) | 848 | ||||||||||||||||||||||||||||||||
Manganese |
101 | 18 | 119 | (6 | ) | 113 | (20 | ) | 93 | (1 | ) | 92 | 79 | 1 | | |||||||||||||||||||||||||||||||||
Ferroalloys |
212 | 152 | 364 | (39 | ) | 325 | (141 | ) | 184 | (4 | ) | 180 | 137 | 11 | | |||||||||||||||||||||||||||||||||
Pig iron |
60 | | 60 | | 60 | (21 | ) | 39 | | 39 | 176 | 5 | | |||||||||||||||||||||||||||||||||||
6,617 | 1,513 | 8,130 | (262 | ) | 7,868 | (3,003 | ) | 4,865 | (269 | ) | 4,596 | 17,804 | 723 | 904 | ||||||||||||||||||||||||||||||||||
Non ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||
Nickel and other products (*) |
1,933 | 12 | 1,945 | | 1,945 | (1,107 | ) | 838 | (314 | ) | 524 | 23,355 | 555 | 93 | ||||||||||||||||||||||||||||||||||
Potash |
| 103 | 103 | (5 | ) | 98 | (36 | ) | 62 | (5 | ) | 57 | 130 | 2 | | |||||||||||||||||||||||||||||||||
Kaolin |
46 | 11 | 57 | (2 | ) | 55 | (56 | ) | (1 | ) | (11 | ) | (12 | ) | 232 | (5 | ) | | ||||||||||||||||||||||||||||||
Copper concentrate |
244 | 6 | 250 | (1 | ) | 249 | (153 | ) | 96 | (22 | ) | 74 | 1,838 | 73 | | |||||||||||||||||||||||||||||||||
Aluminum products |
767 | 122 | 889 | (25 | ) | 864 | (675 | ) | 189 | (49 | ) | 140 | 4,391 | 24 | 126 | |||||||||||||||||||||||||||||||||
2,990 | 254 | 3,244 | (33 | ) | 3,211 | (2,027 | ) | 1,184 | (401 | ) | 783 | 29,946 | 649 | 219 | ||||||||||||||||||||||||||||||||||
Logistics |
||||||||||||||||||||||||||||||||||||||||||||||||
Railroads |
| 386 | 386 | (64 | ) | 322 | (207 | ) | 115 | (26 | ) | 89 | 1,696 | 75 | 289 | |||||||||||||||||||||||||||||||||
Ports |
| 87 | 87 | (14 | ) | 73 | (65 | ) | 8 | (9 | ) | (1 | ) | 1,637 | 44 | | ||||||||||||||||||||||||||||||||
Ships |
| | | | | | | | | 33 | 1 | 109 | ||||||||||||||||||||||||||||||||||||
| 473 | 473 | (78 | ) | 395 | (272 | ) | 123 | (35 | ) | 88 | 3,366 | 120 | 398 | ||||||||||||||||||||||||||||||||||
Others |
230 | 45 | 275 | (10 | ) | 265 | (189 | ) | 76 | (8 | ) | 68 | 3,346 | 61 | 1,152 | |||||||||||||||||||||||||||||||||
9,837 | 2,285 | 12,122 | (383 | ) | 11,739 | (5,491 | ) | 6,248 | (713 | ) | 5,535 | 54,462 | 1,553 | 2,673 | ||||||||||||||||||||||||||||||||||
(*) | Includes nickel co-products and by-products (copper, precious metals, cobalt and others). |
38
As of and for the three-month period ended (unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||||
December 31, 2007 | ||||||||||||||||||||||||||||||||||||||||||||||||
Property, | Addition to | |||||||||||||||||||||||||||||||||||||||||||||||
Plant and | Property, | |||||||||||||||||||||||||||||||||||||||||||||||
Equipment, | Plant and | |||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, | Net and | Equipment | ||||||||||||||||||||||||||||||||||||||||||||||
Revenues | Value | Net | Cost and | depletion and | Operating | Intangible | and | |||||||||||||||||||||||||||||||||||||||||
Foreign | Domestic | Total | added tax | revenues | expenses | Net | amortization | income | Assets | Intangible | Investments | |||||||||||||||||||||||||||||||||||||
Ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||
Iron ore |
2,818 | 531 | 3,349 | (74 | ) | 3,275 | (1,522 | ) | 1,753 | (222 | ) | 1,531 | 17,031 | 958 | 60 | |||||||||||||||||||||||||||||||||
Pellets |
524 | 202 | 726 | (46 | ) | 680 | (490 | ) | 190 | (26 | ) | 164 | 754 | 31 | 741 | |||||||||||||||||||||||||||||||||
Manganese |
21 | 8 | 29 | (1 | ) | 28 | (21 | ) | 7 | (2 | ) | 5 | 79 | 1 | | |||||||||||||||||||||||||||||||||
Ferroalloys |
181 | 102 | 283 | (26 | ) | 257 | (137 | ) | 120 | (8 | ) | 112 | 168 | 12 | | |||||||||||||||||||||||||||||||||
Pig iron |
24 | | 24 | | 24 | (22 | ) | 2 | | 2 | 198 | 6 | | |||||||||||||||||||||||||||||||||||
3,568 | 843 | 4,411 | (147 | ) | 4,264 | (2,192 | ) | 2,072 | (258 | ) | 1,814 | 18,230 | 1,008 | 801 | ||||||||||||||||||||||||||||||||||
Non ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||
Nickel and other products (*) |
2,480 | 11 | 2,491 | | 2,491 | (1,398 | ) | 1,093 | (370 | ) | 723 | 23,668 | 705 | 299 | ||||||||||||||||||||||||||||||||||
Potash |
| 58 | 58 | (3 | ) | 55 | (35 | ) | 20 | (7 | ) | 13 | 218 | 6 | | |||||||||||||||||||||||||||||||||
Kaolin |
62 | 12 | 74 | (2 | ) | 72 | (40 | ) | 32 | (10 | ) | 22 | 295 | 2 | | |||||||||||||||||||||||||||||||||
Copper concentrate |
175 | 28 | 203 | (6 | ) | 197 | (146 | ) | 51 | (21 | ) | 30 | 1,841 | 86 | | |||||||||||||||||||||||||||||||||
Aluminum products |
586 | 86 | 672 | (24 | ) | 648 | (492 | ) | 156 | (37 | ) | 119 | 4,448 | 281 | 184 | |||||||||||||||||||||||||||||||||
3,303 | 195 | 3,498 | (35 | ) | 3,463 | (2,111 | ) | 1,352 | (445 | ) | 907 | 30,470 | 1,080 | 483 | ||||||||||||||||||||||||||||||||||
Logistics |
||||||||||||||||||||||||||||||||||||||||||||||||
Railroads |
| 322 | 322 | (52 | ) | 270 | (194 | ) | 76 | (23 | ) | 53 | 1,735 | 462 | 342 | |||||||||||||||||||||||||||||||||
Ports |
11 | 56 | 67 | (9 | ) | 58 | (52 | ) | 6 | (6 | ) | | 1,371 | 58 | | |||||||||||||||||||||||||||||||||
Ships |
| | | | | | | | | 36 | | 107 | ||||||||||||||||||||||||||||||||||||
11 | 378 | 389 | (61 | ) | 328 | (246 | ) | 82 | (29 | ) | 53 | 3,142 | 520 | 449 | ||||||||||||||||||||||||||||||||||
Others |
87 | 27 | 114 | (6 | ) | 108 | (194 | ) | (86 | ) | (5 | ) | (91 | ) | 2,783 | 139 | 1,189 | |||||||||||||||||||||||||||||||
6,969 | 1,443 | 8,412 | (249 | ) | 8,163 | (4,743 | ) | 3,420 | (737 | ) | 2,683 | 54,625 | 2,747 | 2,922 | ||||||||||||||||||||||||||||||||||
(*) | Includes nickel co-products and by-products (copper, precious metals, cobalt and others). |
39
As of and for the year ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2008 | 2007 | 2006 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(*) Non | (*) Non | (*) Non | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Ferrous | ferrous | Aluminum | Logistics | Others | Eliminations | Consolidated | Ferrous | ferrous | Aluminum | Logistics | Others | Eliminations | Consolidated | Ferrous | ferrous | Aluminum | Logistics | Others | Eliminations | Consolidated | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RESULTS |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gross revenues Foreign |
33,369 | 9,752 | 3,916 | 51 | 588 | (15,842 | ) | 31,834 | 21,126 | 13,338 | 3,506 | 61 | 242 | (10,437 | ) | 27,836 | 15,729 | 4,199 | 3,125 | 67 | 54 | (7,029 | ) | 16,145 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gross revenues Domestic |
4,342 | 491 | 850 | 1,640 | 234 | (882 | ) | 6,675 | 3,865 | 487 | 751 | 1,519 | 1 | (1,344 | ) | 5,279 | 2,738 | 277 | 474 | 1,373 | 7 | (651 | ) | 4,218 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cost and expenses |
(24,143 | ) | (5,838 | ) | (3,948 | ) | (1,097 | ) | (617 | ) | 16,724 | (18,919 | ) | (16,882 | ) | (7,301 | ) | (3,307 | ) | (983 | ) | (310 | ) | 11,781 | (17,002 | ) | (12,004 | ) | (3,301 | ) | (2,597 | ) | (970 | ) | (56 | ) | 7,680 | (11,248 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Research and development |
(338 | ) | (380 | ) | | (101 | ) | (266 | ) | | (1,085 | ) | (175 | ) | (329 | ) | | (39 | ) | (190 | ) | | (733 | ) | (123 | ) | (166 | ) | | (10 | ) | (182 | ) | | (481 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization |
(1,021 | ) | (1,452 | ) | (171 | ) | (128 | ) | (35 | ) | | (2,807 | ) | (917 | ) | (1,039 | ) | (110 | ) | (103 | ) | (17 | ) | | (2,186 | ) | (632 | ) | (219 | ) | (66 | ) | (76 | ) | (4 | ) | | (997 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Impairment |
| (950 | ) | | | | | (950 | ) | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Operating income |
12,209 | 1,623 | 647 | 365 | (96 | ) | | 14,748 | 7,017 | 5,156 | 840 | 455 | (274 | ) | | 13,194 | 5,708 | 790 | 936 | 384 | (181 | ) | | 7,637 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financial income |
3,048 | 768 | 30 | 10 | 1 | (3,255 | ) | 602 | 2,514 | 578 | 17 | 9 | 25 | (2,848 | ) | 295 | 789 | 97 | 20 | 28 | 2 | (609 | ) | 327 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financial expenses |
(3,479 | ) | (1,431 | ) | (59 | ) | (15 | ) | (36 | ) | 3,255 | (1,765 | ) | (4,008 | ) | (1,152 | ) | (166 | ) | (17 | ) | (14 | ) | 2,848 | (2,509 | ) | (1,526 | ) | (172 | ) | (107 | ) | (8 | ) | (18 | ) | 609 | (1,222 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Gains (losses) on derivatives, net |
(719 | ) | (71 | ) | (22 | ) | | | | (812 | ) | 854 | (90 | ) | 153 | | | | 917 | (15 | ) | 86 | (187 | ) | | | | (116 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign exchange and monetary gains (losses), net |
767 | 10 | (275 | ) | (32 | ) | (106 | ) | | 364 | 2,302 | 93 | 181 | (15 | ) | (2 | ) | | 2,559 | 206 | 214 | 119 | (11 | ) | 1 | | 529 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Gain on sale of investments |
| 80 | | | | | 80 | | 81 | | 237 | 459 | | 777 | 443 | | | | 231 | | 674 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity in results of affiliates and joint ventures and
investments
|
543 | (38 | ) | 62 | 133 | 94 | | 794 | 301 | 9 | 84 | 125 | 76 | | 595 | 312 | | 76 | 96 | 226 | | 710 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Income taxes |
130 | (626 | ) | (71 | ) | 23 | 9 | | (535 | ) | (1,959 | ) | (1,005 | ) | (231 | ) | (16 | ) | 10 | | (3,201 | ) | (976 | ) | (250 | ) | (187 | ) | (18 | ) | (1 | ) | | (1,432 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||
Minority interests |
(8 | ) | (151 | ) | (105 | ) | | 6 | | (258 | ) | (31 | ) | (444 | ) | (326 | ) | (1 | ) | | | (802 | ) | (157 | ) | (190 | ) | (232 | ) | | | | (579 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||
Net income |
12,491 | 164 | 207 | 484 | (128 | ) | | 13,218 | 6,990 | 3,226 | 552 | 777 | 280 | | 11,825 | 4,784 | 575 | 438 | 471 | 260 | | 6,528 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sales classified by geographic destination: |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Foreign market |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
America, except United States |
1,805 | 1,051 | 1,164 | 1 | | (1,201 | ) | 2,820 | 1,449 | 1,555 | 850 | 23 | | (1,026 | ) | 2,851 | 1,249 | 438 | 726 | 30 | | (823 | ) | 1,620 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
United States |
648 | 1,789 | 412 | 1 | 9 | (392 | ) | 2,467 | 432 | 2,462 | 308 | | 81 | (318 | ) | 2,965 | 506 | 450 | 95 | | 54 | (237 | ) | 868 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Europe |
11,215 | 2,598 | 1,534 | 26 | 9 | (5,933 | ) | 9,449 | 6,823 | 2,589 | 1,606 | 33 | | (3,716 | ) | 7,335 | 5,465 | 1,020 | 1,346 | 19 | | (2,667 | ) | 5,183 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Middle East/Africa/Oceania |
1,904 | 220 | 174 | | 154 | (952 | ) | 1,500 | 827 | 396 | 142 | | 161 | (412 | ) | 1,114 | 767 | 218 | 263 | 1 | | (239 | ) | 1,010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Japan |
4,516 | 1,293 | 600 | 1 | 245 | (1,918 | ) | 4,737 | 2,131 | 2,041 | 584 | | | (929 | ) | 3,827 | 1,779 | 523 | 548 | | | (662 | ) | 2,188 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
China |
9,743 | 864 | 23 | 21 | 4 | (3,949 | ) | 6,706 | 7,570 | 1,457 | | 4 | | (3,168 | ) | 5,863 | 4,781 | 499 | 126 | 16 | | (1,716 | ) | 3,706 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Asia, other than Japan and China |
3,538 | 1,937 | 9 | 1 | 167 | (1,497 | ) | 4,155 | 1,894 | 2,838 | 16 | 1 | | (868 | ) | 3,881 | 1,182 | 1,050 | 21 | 1 | | (684 | ) | 1,570 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
33,369 | 9,752 | 3,916 | 51 | 588 | (15,842 | ) | 31,834 | 21,126 | 13,338 | 3,506 | 61 | 242 | (10,437 | ) | 27,836 | 15,729 | 4,198 | 3,125 | 67 | 54 | (7,028 | ) | 16,145 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Domestic market |
4,342 | 491 | 850 | 1,640 | 234 | (882 | ) | 6,675 | 3,865 | 487 | 751 | 1,519 | 1 | (1,344 | ) | 5,279 | 2,738 | 277 | 474 | 1,373 | 7 | (651 | ) | 4,218 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
37,711 | 10,243 | 4,766 | 1,691 | 822 | (16,724 | ) | 38,509 | 24,991 | 13,825 | 4,257 | 1,580 | 243 | (11,781 | ) | 33,115 | 18,467 | 4,475 | 3,599 | 1,440 | 61 | (7,679 | ) | 20,363 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(*) | Other than Aluminum. |
40
As of and for the year ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, | Addition to | |||||||||||||||||||||||||||||||||||||||||||||||||||
Plant and | Property, | |||||||||||||||||||||||||||||||||||||||||||||||||||
Equipment, | Plant and | |||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, | Net and | Equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | Value | Net | Cost and | depletion and | Operating | Intangible | and | |||||||||||||||||||||||||||||||||||||||||||||
Foreign | Domestic | Total | added tax | revenues | expenses | Net | amortization | Impairment | income | Assets | Intangible | Investments | ||||||||||||||||||||||||||||||||||||||||
Ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Iron ore |
15,102 | 2,673 | 17,775 | (364 | ) | 17,411 | (6,547 | ) | 10,864 | (876 | ) | | 9,988 | 14,595 | 3,645 | 47 | ||||||||||||||||||||||||||||||||||||
Pellets |
3,481 | 820 | 4,301 | (189 | ) | 4,112 | (2,394 | ) | 1,718 | (112 | ) | | 1,606 | 645 | 127 | 708 | ||||||||||||||||||||||||||||||||||||
Manganese |
221 | 45 | 266 | (15 | ) | 251 | (77 | ) | 174 | (5 | ) | | 169 | 18 | 3 | | ||||||||||||||||||||||||||||||||||||
Ferroalloys |
704 | 507 | 1,211 | (128 | ) | 1,083 | (457 | ) | 626 | (22 | ) | | 604 | 166 | 32 | | ||||||||||||||||||||||||||||||||||||
Pig iron |
146 | | 146 | | 146 | (67 | ) | 79 | (3 | ) | | 76 | 144 | 122 | | |||||||||||||||||||||||||||||||||||||
19,654 | 4,045 | 23,699 | (696 | ) | 23,003 | (9,542 | ) | 13,461 | (1,018 | ) | | 12,443 | 15,568 | 3,929 | 755 | |||||||||||||||||||||||||||||||||||||
Non ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Nickel and other products (*) |
7,785 | 44 | 7,829 | | 7,829 | (4,425 | ) | 3,404 | (1,323 | ) | (950 | ) | 1,131 | 21,729 | 2,813 | 53 | ||||||||||||||||||||||||||||||||||||
Potash |
| 295 | 295 | (16 | ) | 279 | (120 | ) | 159 | (19 | ) | | 140 | 159 | 43 | | ||||||||||||||||||||||||||||||||||||
Kaolin |
167 | 42 | 209 | (9 | ) | 200 | (213 | ) | (13 | ) | (32 | ) | | (45 | ) | 199 | 6 | | ||||||||||||||||||||||||||||||||||
Copper concentrate |
787 | 106 | 893 | (22 | ) | 871 | (683 | ) | 188 | (77 | ) | | 111 | 3,543 | 283 | | ||||||||||||||||||||||||||||||||||||
Aluminum products |
2,681 | 361 | 3,042 | (66 | ) | 2,976 | (2,288 | ) | 688 | (172 | ) | | 516 | 3,831 | 440 | 140 | ||||||||||||||||||||||||||||||||||||
11,420 | 848 | 12,268 | (113 | ) | 12,155 | (7,729 | ) | 4,426 | (1,623 | ) | (950 | ) | 1,853 | 29,461 | 3,585 | 193 | ||||||||||||||||||||||||||||||||||||
Logistics |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Railroads |
| 1,303 | 1,303 | (205 | ) | 1,098 | (749 | ) | 349 | (103 | ) | | 246 | 1,431 | 121 | 326 | ||||||||||||||||||||||||||||||||||||
Ports |
11 | 293 | 304 | (39 | ) | 265 | (198 | ) | 67 | (26 | ) | | 41 | 1,441 | 242 | | ||||||||||||||||||||||||||||||||||||
Ships |
| | | | | | | | | | 374 | 343 | 94 | |||||||||||||||||||||||||||||||||||||||
11 | 1,596 | 1,607 | (244 | ) | 1,363 | (947 | ) | 416 | (129 | ) | | 287 | 3,246 | 706 | 420 | |||||||||||||||||||||||||||||||||||||
Others |
749 | 186 | 935 | (30 | ) | 905 | (703 | ) | 202 | (37 | ) | | 165 | 1,054 | 752 | 1,040 | ||||||||||||||||||||||||||||||||||||
31,834 | 6,675 | 38,509 | (1,083 | ) | 37,426 | (18,921 | ) | 18,505 | (2,807 | ) | (950 | ) | 14,748 | 49,329 | 8,972 | 2,408 | ||||||||||||||||||||||||||||||||||||
(*) | Includes nickel co-products and by-products (copper, precious metals, cobalt and others). |
41
As of and for the year ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||||
2007 | ||||||||||||||||||||||||||||||||||||||||||||||||
Property, | Addition to | |||||||||||||||||||||||||||||||||||||||||||||||
Plant and | Property, | |||||||||||||||||||||||||||||||||||||||||||||||
Equipment, | Plant and | |||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, | Net and | Equipment | ||||||||||||||||||||||||||||||||||||||||||||||
Revenues | Value | Net | Cost and | depletion and | Operating | Intangible | and | |||||||||||||||||||||||||||||||||||||||||
Foreign | Domestic | Total | added tax | revenues | expenses | Net | amortization | income | Assets | Intangible | Investments | |||||||||||||||||||||||||||||||||||||
Ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||
Iron ore |
9,873 | 2,035 | 11,908 | (286 | ) | 11,622 | (4,520 | ) | 7,102 | (777 | ) | 6,325 | 17,031 | 2,496 | 60 | |||||||||||||||||||||||||||||||||
Pellets |
2,151 | 587 | 2,738 | (132 | ) | 2,606 | (1,860 | ) | 746 | (87 | ) | 659 | 754 | 92 | 741 | |||||||||||||||||||||||||||||||||
Manganese |
48 | 21 | 69 | (5 | ) | 64 | (66 | ) | (2 | ) | (7 | ) | (9 | ) | 79 | 2 | | |||||||||||||||||||||||||||||||
Ferroalloys |
445 | 274 | 719 | (70 | ) | 649 | (442 | ) | 207 | (25 | ) | 182 | 168 | 22 | | |||||||||||||||||||||||||||||||||
Pig iron |
81 | | 81 | | 81 | (57 | ) | 24 | (5 | ) | 19 | 198 | 34 | | ||||||||||||||||||||||||||||||||||
12,598 | 2,917 | 15,515 | (493 | ) | 15,022 | (6,945 | ) | 8,077 | (901 | ) | 7,176 | 18,230 | 2,646 | 801 | ||||||||||||||||||||||||||||||||||
Non ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||
Nickel and other products (*) |
11,664 | 125 | 11,789 | | 11,789 | (6,077 | ) | 5,712 | (927 | ) | 4,785 | 23,668 | 2,088 | 299 | ||||||||||||||||||||||||||||||||||
Potash |
| 178 | 178 | (10 | ) | 168 | (108 | ) | 60 | (23 | ) | 37 | 218 | 19 | | |||||||||||||||||||||||||||||||||
Kaolin |
202 | 36 | 238 | (9 | ) | 229 | (228 | ) | 1 | (33 | ) | (32 | ) | 295 | 33 | | ||||||||||||||||||||||||||||||||
Copper concentrate |
663 | 139 | 802 | (30 | ) | 772 | (456 | ) | 316 | (64 | ) | 252 | 1,841 | 197 | | |||||||||||||||||||||||||||||||||
Aluminum products |
2,418 | 304 | 2,722 | (66 | ) | 2,656 | (1,717 | ) | 939 | (111 | ) | 828 | 4,448 | 856 | 184 | |||||||||||||||||||||||||||||||||
14,947 | 782 | 15,729 | (115 | ) | 15,614 | (8,586 | ) | 7,028 | (1,158 | ) | 5,870 | 30,470 | 3,193 | 483 | ||||||||||||||||||||||||||||||||||
Logistics |
||||||||||||||||||||||||||||||||||||||||||||||||
Railroads |
| 1,220 | 1,220 | (199 | ) | 1,021 | (636 | ) | 385 | (88 | ) | 297 | 1,735 | 491 | 342 | |||||||||||||||||||||||||||||||||
Ports |
13 | 254 | 267 | (46 | ) | 221 | (177 | ) | 44 | (22 | ) | 22 | 1,371 | 102 | | |||||||||||||||||||||||||||||||||
Ships |
17 | 21 | 38 | (3 | ) | 35 | (44 | ) | (9 | ) | (3 | ) | (12 | ) | 36 | 12 | 107 | |||||||||||||||||||||||||||||||
30 | 1,495 | 1,525 | (248 | ) | 1,277 | (857 | ) | 420 | (113 | ) | 307 | 3,142 | 605 | 449 | ||||||||||||||||||||||||||||||||||
Others |
261 | 85 | 346 | (17 | ) | 329 | (474 | ) | (145 | ) | (14 | ) | (159 | ) | 2,783 | 207 | 1,189 | |||||||||||||||||||||||||||||||
27,836 | 5,279 | 33,115 | (873 | ) | 32,242 | (16,862 | ) | 15,380 | (2,186 | ) | 13,194 | 54,625 | 6,651 | 2,922 | ||||||||||||||||||||||||||||||||||
(*) | Includes nickel co-products and by-products (copper, precious metals, cobalt and others). |
42
As of and for the year ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||||
2006 | ||||||||||||||||||||||||||||||||||||||||||||||||
Property, | Addition to | |||||||||||||||||||||||||||||||||||||||||||||||
Depreciation, | Plant and | Property, | ||||||||||||||||||||||||||||||||||||||||||||||
Revenues | Value | Net | Cost and | depletion and | Operating | Equipment, | Plant and | |||||||||||||||||||||||||||||||||||||||||
Foreign | Domestic | Total | added tax | revenues | expenses | Net | amortization | income | Net | Equipment | Investments | |||||||||||||||||||||||||||||||||||||
Ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||
Iron ore |
8,167 | 1,860 | 10,027 | (271 | ) | 9,756 | (4,060 | ) | 5,696 | (528 | ) | 5,168 | 13,235 | 2,616 | 48 | |||||||||||||||||||||||||||||||||
Pellets |
1,590 | 389 | 1,979 | (86 | ) | 1,893 | (1,210 | ) | 683 | (53 | ) | 630 | 593 | 110 | 529 | |||||||||||||||||||||||||||||||||
Manganese |
39 | 16 | 55 | (3 | ) | 52 | (97 | ) | (45 | ) | (4 | ) | (49 | ) | 65 | 19 | | |||||||||||||||||||||||||||||||
Ferroalloys |
342 | 166 | 508 | (43 | ) | 465 | (443 | ) | 22 | (19 | ) | 3 | 186 | 34 | | |||||||||||||||||||||||||||||||||
10,138 | 2,431 | 12,569 | (403 | ) | 12,166 | (5,810 | ) | 6,356 | (604 | ) | 5,752 | 14,079 | 2,779 | 577 | ||||||||||||||||||||||||||||||||||
Non ferrous |
||||||||||||||||||||||||||||||||||||||||||||||||
Nickel and other products (*) |
2,786 | 16 | 2,802 | | 2,802 | (2,267 | ) | 535 | (124 | ) | 411 | 17,193 | 483 | 222 | ||||||||||||||||||||||||||||||||||
Potash |
| 143 | 143 | (8 | ) | 135 | (84 | ) | 51 | (23 | ) | 28 | 178 | 16 | | |||||||||||||||||||||||||||||||||
Kaolin |
188 | 30 | 218 | (9 | ) | 209 | (182 | ) | 27 | (27 | ) | | 249 | 19 | | |||||||||||||||||||||||||||||||||
Copper concentrate |
690 | 89 | 779 | (20 | ) | 759 | (246 | ) | 513 | (49 | ) | 464 | 1,386 | 150 | | |||||||||||||||||||||||||||||||||
Aluminum products |
2,220 | 161 | 2,381 | (37 | ) | 2,344 | (1,354 | ) | 990 | (65 | ) | 925 | 2,829 | 749 | 164 | |||||||||||||||||||||||||||||||||
5,884 | 439 | 6,323 | (74 | ) | 6,249 | (4,133 | ) | 2,116 | (288 | ) | 1,828 | 21,835 | 1,417 | 386 | ||||||||||||||||||||||||||||||||||
Logistics |
||||||||||||||||||||||||||||||||||||||||||||||||
Railroads |
| 1,011 | 1,011 | (177 | ) | 834 | (488 | ) | 346 | (72 | ) | 274 | 720 | 95 | 222 | |||||||||||||||||||||||||||||||||
Ports |
15 | 246 | 261 | (44 | ) | 217 | (137 | ) | 80 | (16 | ) | 64 | 222 | 12 | | |||||||||||||||||||||||||||||||||
Ships |
52 | 52 | 104 | (8 | ) | 96 | (97 | ) | (1 | ) | (5 | ) | (6 | ) | 45 | 2 | | |||||||||||||||||||||||||||||||
67 | 1,309 | 1,376 | (229 | ) | 1,147 | (722 | ) | 425 | (93 | ) | 332 | 987 | 109 | 222 | ||||||||||||||||||||||||||||||||||
Others |
56 | 39 | 95 | (6 | ) | 89 | (352 | ) | (263 | ) | (12 | ) | (275 | ) | 1,106 | 126 | 1,168 | |||||||||||||||||||||||||||||||
16,145 | 4,218 | 20,363 | (712 | ) | 19,651 | (11,017 | ) | 8,634 | (997 | ) | 7,637 | 38,007 | 4,431 | 2,353 | ||||||||||||||||||||||||||||||||||
(*) | Includes nickel co-products and by-products (copper, precious metals, cobalt and others). |
43
24 | Related party transactions |
|
Balances from transactions with major related parties are as follows: |
As of December 31, | ||||||||||||||||
2008 | 2007 | |||||||||||||||
Assets | Liabilities | Assets | Liabilities | |||||||||||||
AFFILIATED COMPANIES AND JOINT VENTURES |
||||||||||||||||
Companhia Hispano-Brasileira de Pelotização HISPANOBRÁS |
7 | 34 | 59 | 46 | ||||||||||||
Companhia Ítalo-Brasileira de Pelotização ITABRASCO |
37 | 64 | 53 | 49 | ||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
29 | 71 | 108 | 30 | ||||||||||||
Companhia Coreano-Brasileira de Pelotização KOBRASCO |
1 | 22 | 24 | 13 | ||||||||||||
Baovale Mineração S.A. |
2 | 20 | 16 | 41 | ||||||||||||
Usinas Siderúrgicas de Minas Gerais S.A. USIMINAS |
18 | | 34 | | ||||||||||||
Minas da Serra Geral S.A. MSG |
| 13 | | 14 | ||||||||||||
MRS Logística S.A. |
8 | 219 | 11 | 35 | ||||||||||||
Mineração Rio Norte S.A. |
8 | 38 | | 29 | ||||||||||||
Samarco Mineração S.A. |
10 | | 10 | o | ||||||||||||
Korea Nickel Corporation |
38 | | 9 | | ||||||||||||
Mitsui & CO, LTD |
| | | 21 | ||||||||||||
Others |
32 | 24 | 24 | 10 | ||||||||||||
190 | 505 | 348 | 288 | |||||||||||||
Current |
190 | 414 | 345 | 287 | ||||||||||||
Long-term |
| 91 | 3 | 1 | ||||||||||||
As of December 31, | ||||||||||||||||
2008 | 2007 | |||||||||||||||
Assets | Liabilities | Assets | Liabilities | |||||||||||||
Current assets |
||||||||||||||||
Accounts receivable |
137 | | 281 | | ||||||||||||
Loans and advances to related parties |
53 | | 64 | | ||||||||||||
Other assets |
||||||||||||||||
Loans and advances to related parties |
| | 3 | | ||||||||||||
Current liabilities |
||||||||||||||||
Suppliers |
| 302 | | 281 | ||||||||||||
Loans from related parties |
| 112 | | 6 | ||||||||||||
Long-term debt |
| 91 | | 1 | ||||||||||||
190 | 505 | 348 | 288 | |||||||||||||
44
Year ended of December, 31 | ||||||||||||||||||||||||
2008 | 2007 | 2006 | ||||||||||||||||||||||
Income | Expense | Income | Expense | Income | Expense | |||||||||||||||||||
AFFILIATED COMPANIES AND JOINT VENTURES |
||||||||||||||||||||||||
Companhia Nipo-Brasileira de Pelotização NIBRASCO |
105 | 393 | 386 | 328 | 363 | 292 | ||||||||||||||||||
Samarco Mineração S.A. |
259 | | 117 | | 79 | | ||||||||||||||||||
Companhia Ítalo-Brasileira de Pelotização
ITABRASCO |
240 | 163 | 233 | 163 | 204 | 58 | ||||||||||||||||||
Companhia Hispano-Brasileira de Pelotização
HISPANOBRÁS |
342 | 378 | 247 | 195 | 224 | 159 | ||||||||||||||||||
Companhia Coreano-Brasileira de Pelotização
KOBRASCO |
101 | 234 | 220 | 270 | 226 | 191 | ||||||||||||||||||
Usinas Siderúrgicas de Minas Gerais S.A. USIMINAS |
651 | | 442 | | 410 | | ||||||||||||||||||
Valesul Alumínio S.A. |
| | | | 11 | | ||||||||||||||||||
Mineração Rio Norte S.A. |
| 249 | | 232 | | 234 | ||||||||||||||||||
Gulf Industrial Investment Company GIIC |
| | | | 56 | 2 | ||||||||||||||||||
MRS Logística S.A. |
9 | 829 | 17 | 593 | 14 | 516 | ||||||||||||||||||
Others |
34 | 34 | 30 | 29 | 3 | 39 | ||||||||||||||||||
1,741 | 2,280 | 1,692 | 1,810 | 1,590 | 1,491 | |||||||||||||||||||
Year ended of December, 31 | ||||||||||||||||||||||||
2008 | 2007 | 2006 | ||||||||||||||||||||||
Income | Expense | Income | Expense | Income | Expense | |||||||||||||||||||
Sales / Cost of iron ore and pellets |
1,698 | 1,369 | 1,649 | 960 | 1,553 | 712 | ||||||||||||||||||
Revenues / expense from logistic services |
25 | 624 | 17 | 593 | 13 | 516 | ||||||||||||||||||
Sales / Cost of aluminum products |
| 249 | | 232 | 11 | 234 | ||||||||||||||||||
Financial income/expenses |
18 | 38 | 26 | 24 | 13 | 16 | ||||||||||||||||||
Others |
| | | 1 | | 13 | ||||||||||||||||||
1,741 | 2,280 | 1,692 | 1,810 | 1,590 | 1,491 | |||||||||||||||||||
Additionally we have loans payable to Mitsui & Co, Ltd, Banco Nacional de Desenvolvimento
Social and BNDES Participações S.A in the amounts of US$ 4, US$ 604 and US$ 305, accruing with
interest at market rates, which fall due through 2013. We also maintan cash equivalent balances
with Banco Bradesco S.A. in the amount of US$ 18 at December 31, 2008. |
||
25 | Derivative financial instruments |
|
Risk Management Policy |
||
We consider the effective management of risk a key objective to support our growth
strategy and financial flexibility. In furtherance of this objective, the Board of
Directors has established an enterprise risk management policy and a risk management
committee. Under the policy, we measure, monitor, and manage risk at the portfolio level,
using a single framework, and consider the natural diversification of our portfolio.
| ||
The risk management committee is responsible to the assist our executive officers in
overseeing and reviewing information regarding our enterprise risk management activities
including the principles, significant policies, risk management process and procedures and
instruments employed to manage risk. The risk management committee reports periodically to
the executive board how the risks have been monitored, what are the most important risks
and their impact on our cash flows. |
45
46
47
Interest | ||||||||||||||||||||||||||||
rates | Products of | |||||||||||||||||||||||||||
(LIBOR) / | aluminum | |||||||||||||||||||||||||||
Currencies | Gold | area | Copper | Nickel | Platinum | Total | ||||||||||||||||||||||
Unrealized gains (losses) at October 31,
2008 |
168 | (10 | ) | (46 | ) | (40 | ) | 38 | (2 | ) | 108 | |||||||||||||||||
Financial settlement |
(54 | ) | 9 | (24 | ) | (27 | ) | 32 | 1 | (63 | ) | |||||||||||||||||
Unrealized gains (losses) in the period |
(649 | ) | (12 | ) | 65 | 49 | (36 | ) | (2 | ) | (585 | ) | ||||||||||||||||
Effect of exchange rate changes |
(38 | ) | 13 | 5 | 18 | (2 | ) | 3 | (1 | ) | ||||||||||||||||||
Unrealized gains (losses) at December 31,
2008 |
(573 | ) | | | | 32 | | (541 | ) | |||||||||||||||||||
Unrealized gains (losses) at July 1, 2008 |
1,201 | (21 | ) | (189 | ) | (166 | ) | 37 | (21 | ) | 841 | |||||||||||||||||
Gain (Loss) recognized upon consolidation
of Inco |
| | | | | | | |||||||||||||||||||||
Financial settlement |
(176 | ) | 10 | 57 | 62 | 20 | 6 | (21 | ) | |||||||||||||||||||
Unrealized gains (losses) in the period |
(635 | ) | (14 | ) | 75 | 33 | (18 | ) | 14 | (545 | ) | |||||||||||||||||
Effect of exchange rate changes |
(222 | ) | 15 | 11 | 31 | (1 | ) | (1 | ) | (167 | ) | |||||||||||||||||
Unrealized gains (losses) at September 30,
2008 |
168 | (10 | ) | (46 | ) | (40 | ) | 38 | (2 | ) | 108 | |||||||||||||||||
Unrealized gains (losses) at October 31,
2007 |
649 | (39 | ) | (176 | ) | (356 | ) | 3 | (25 | ) | 56 | |||||||||||||||||
Gain (Loss) recognized upon consolidation
of Inco |
| | | | | | ||||||||||||||||||||||
Financial settlement |
(200 | ) | 10 | 16 | 63 | 26 | 5 | (80 | ) | |||||||||||||||||||
Unrealized gains (losses) in the period |
149 | (5 | ) | 67 | 106 | 13 | (4 | ) | 326 | |||||||||||||||||||
Effect of exchange rate changes |
28 | (2 | ) | (5 | ) | (1 | ) | | | 20 | ||||||||||||||||||
Unrealized gains (losses) at December 31,
2007 (*) |
626 | (36 | ) | (98 | ) | (188 | ) | 42 | (24 | ) | 322 | |||||||||||||||||
Unrealized gains (losses) at January 1, 2008 |
626 | (36 | ) | (98 | ) | (188 | ) | 42 | (24 | ) | 322 | |||||||||||||||||
Financial settlement |
(394 | ) | 41 | 120 | 173 | 38 | 27 | 5 | ||||||||||||||||||||
Unrealized gains (losses) in the period |
(682 | ) | (30 | ) | (18 | ) | (29 | ) | (46 | ) | (6 | ) | (811 | ) | ||||||||||||||
Effect of exchange rate changes |
(123 | ) | 25 | (4 | ) | 44 | (2 | ) | 3 | (57 | ) | |||||||||||||||||
Unrealized gains (losses) at December 31,
2008 |
(573 | ) | | | | 32 | | (541 | ) | |||||||||||||||||||
Unrealized gains (losses) at January 1, 2007 |
(10 | ) | (53 | ) | (318 | ) | (298 | ) | 16 | (20 | ) | (683 | ) | |||||||||||||||
Financial settlement |
(290 | ) | 33 | 112 | 240 | (38 | ) | 13 | 70 | |||||||||||||||||||
Unrealized gains (losses) in the period |
854 | (7 | ) | 153 | (129 | ) | 63 | (17 | ) | 917 | ||||||||||||||||||
Effect of exchange rate changes |
72 | (9 | ) | (45 | ) | (1 | ) | 1 | | 18 | ||||||||||||||||||
Unrealized gains (losses) at December 31,
2007 (*) |
626 | (36 | ) | (98 | ) | (188 | ) | 42 | (24 | ) | 322 | |||||||||||||||||
(*) | At December 31, 2007, US$ 5 was recorded in long-term liabilities. |
Cross currency interest rate swaps |
December 2019 | |||
Copper concentrate |
March 2009 | |||
Nickel |
March 2011 |
48
At December 31, 2008, we had no outstanding cash flow hedges. A cash flow hedge is a hedge
of the exposure to variability in expected future cash flows that is attributable to a
particular risk such as a forecasted purchase or sale. If a derivative is designated as a
cash flow hedge, the effective portions of the changes in the fair value of the derivative
are recorded in other comprehensive income and are recognized in earnings when the hedged
item affects earnings. Ineffective portions of changes in the fair value of the
derivatives designated as hedges are recognized in earnings. Under U.S. GAAP, if a portion
of a derivative contract is excluded for purposes of effectiveness testing, such as time
value, the value of such excluded portion is included in earnings. At December 31, 2008,
unrealized net losses in respect of derivative instruments which were not qualified for
hedge accounting under United States GAAP amounted to US$ 811. The unrealized net gain as
of December 31, 2007 amounted to US$ 869. |
||
26 | Subsequent events |
|
On January 30, 2009 we entered into a purchase and sale agreement with Rio Tinto Plc to
acquire iron ore (in Brazil) and potash (in Argentina and Canada) assets. The price to be
paid for the iron assets amounts to US$ 750, while the potash deposits will be acquired
for US$ 850. Negotiations are still ongoing. |
49
(a) | EBITDA represents operating income plus depreciation, amortization and depletion plus
impairment/gain on sale of property, plant and equipment plus dividends received from equity
investees. |
|
(b) | EBITDA is not a U.S. GAAP measure and does not represent cash flow for the periods presented
and should not be considered as an alternative to net income (loss), as an indicator of our
operating performance or as an alternative to cash flow as a source of liquidity. |
|
(c) | Our definition of EBITDA may not be comparable with EBITDA as defined by other companies. |
|
(d) | Although EBITDA, as defined above, does not provide a U.S. GAAP measure of operating cash
flows, our management uses it to measure our operating performance and financial analysts in
evaluating our business commonly use it. |
50
Three-month period ended | ||||||||||||||||||||
December 31, | September 30, | December 31, | As of December 31, | |||||||||||||||||
2008 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||
Current debt |
||||||||||||||||||||
Current portion of long-term debt unrelated parties |
633 | 733 | 1,249 | 633 | 1,249 | |||||||||||||||
Short-term debt |
| 46 | 167 | | 167 | |||||||||||||||
Loans from related parties |
77 | 16 | 6 | 77 | 6 | |||||||||||||||
710 | 795 | 1,422 | 710 | 1,422 | ||||||||||||||||
Long-term debt |
||||||||||||||||||||
Long-term debt unrelated parties |
17,535 | 18,393 | 17,608 | 17,535 | 17,608 | |||||||||||||||
Gross debt (current plus long-term debt) |
18,245 | 19,188 | 19,030 | 18,245 | 19,030 | |||||||||||||||
Interest paid over: |
||||||||||||||||||||
Short-term debt |
| (9 | ) | (8 | ) | 11 | (49 | ) | ||||||||||||
Long-term debt |
314 | 1,938 | (361 | ) | 1,255 | (1,289 | ) | |||||||||||||
Interest paid |
314 | 1,929 | (369 | ) | 1,266 | (1,338 | ) | |||||||||||||
EBITDA |
2,697 | 6,374 | 3,532 | 19,018 | 15,774 | |||||||||||||||
Stockholders equity |
42,556 | 51,218 | 33,276 | 42,556 | 33,276 | |||||||||||||||
LTM (1) EBITDA / LTM (1) Interest paid |
15.02 | 15.03 | 11.79 | 15.02 | 11.79 | |||||||||||||||
Gross Debt / LTM (1) EBITDA |
0.96 | 0.97 | 1.21 | 0.96 | 1.21 | |||||||||||||||
Gross debt / Equity Capitalization (%) |
13 | 27 | 36 | 13 | 36 | |||||||||||||||
Financial expenses |
||||||||||||||||||||
Interest expense |
(334 | ) | (293 | ) | (313 | ) | (1,194 | ) | (1,348 | ) | ||||||||||
Labor and civil claims and tax-related actions |
(23 | ) | (23 | ) | (39 | ) | (99 | ) | (98 | ) | ||||||||||
Tax on financial transactions CPMF |
| | (27 | ) | | (132 | ) | |||||||||||||
Others |
(42 | ) | (141 | ) | (175 | ) | (472 | ) | (939 | ) | ||||||||||
(399 | ) | (457 | ) | (554 | ) | (1,765 | ) | (2,517 | ) | |||||||||||
Financial income |
||||||||||||||||||||
Cash and cash equivalents |
217 | 252 | 32 | 520 | 105 | |||||||||||||||
Others |
30 | 25 | 26 | 82 | 190 | |||||||||||||||
247 | 277 | 58 | 602 | 295 | ||||||||||||||||
Derivatives |
(586 | ) | (587 | ) | 316 | (812 | ) | 931 | ||||||||||||
Financial income (expenses), net |
(738 | ) | (767 | ) | (180 | ) | (1,975 | ) | (1,291 | ) | ||||||||||
Foreign exchange and monetary gain (losses), net |
||||||||||||||||||||
Cash and cash equivalents |
1,427 | 1,104 | (8 | ) | 2,457 | (100 | ) | |||||||||||||
Loans |
(2,266 | ) | (2,169 | ) | 500 | (3,102 | ) | 2,923 | ||||||||||||
Others |
598 | 744 | (177 | ) | 1,009 | (270 | ) | |||||||||||||
(241 | ) | (321 | ) | 315 | 364 | 2,553 | ||||||||||||||
Financial result, net |
(979 | ) | (1,088 | ) | 135 | (1,611 | ) | 1,262 | ||||||||||||
(1) | Last twelve months |
51
Three-month period ended | As of December 31, | |||||||||||||||||||
December 31, 2008 | September 30, 2008 | December 31, 2007 | 2008 | 2007 | ||||||||||||||||
Operating income |
1,063 | 5,535 | 2,683 | 14,748 | 13,194 | |||||||||||||||
Depreciation |
568 | 713 | 737 | 2,807 | 2,186 | |||||||||||||||
Impairment |
950 | | | 950 | | |||||||||||||||
2,581 | 6,248 | 3,420 | 18,505 | 15,380 | ||||||||||||||||
Dividends received |
116 | 126 | 112 | 513 | 394 | |||||||||||||||
EBITDA |
2,697 | 6,374 | 3,532 | 19,018 | 15,774 | |||||||||||||||
Net operating revenues |
7,255 | 11,739 | 8,163 | 37,426 | 32,242 | |||||||||||||||
Margin EBITDA |
37.2 | % | 54.3 | % | 43.3 | % | 50.8 | % | 48.9 | % |
Three-month period ended | ||||||||||||||||||||||||
December 31, 2008 | September 30, 2008 | December 31, 2007 | ||||||||||||||||||||||
Operating | Operating | Operating | ||||||||||||||||||||||
EBITDA | cash flows | EBITDA | cash flows | EBITDA | cash flows | |||||||||||||||||||
Net income |
1,367 | 1,367 | 4,821 | 4,821 | 2,573 | 2,573 | ||||||||||||||||||
Income tax deferred |
(219 | ) | (219 | ) | (621 | ) | (621 | ) | (394 | ) | (394 | ) | ||||||||||||
Income tax current |
(966 | ) | | 477 | | 610 | | |||||||||||||||||
Equity in results of affiliates and joint ventures
and other investments |
(125 | ) | (125 | ) | (290 | ) | (290 | ) | (136 | ) | (136 | ) | ||||||||||||
Foreign exchange and monetary gains, net |
241 | 740 | 321 | 1,133 | (304 | ) | (266 | ) | ||||||||||||||||
Financial expenses, net |
738 | (3 | ) | 767 | 83 | 169 | (23 | ) | ||||||||||||||||
Minority interests |
27 | 27 | 60 | 60 | 165 | 165 | ||||||||||||||||||
Net working capital |
| 2,259 | | (1,524 | ) | | (130 | ) | ||||||||||||||||
Others |
| 613 | | 831 | | (176 | ) | |||||||||||||||||
Operating income |
1,063 | 4,659 | 5,535 | 4,493 | 2,683 | 1,613 | ||||||||||||||||||
Depreciation, depletion and amortization |
568 | 568 | 713 | 713 | 737 | 737 | ||||||||||||||||||
Impairment |
950 | 950 | | | | | ||||||||||||||||||
Dividends received |
116 | 116 | 126 | 126 | 112 | 112 | ||||||||||||||||||
2,697 | 6,293 | 6,374 | 5,332 | 3,532 | 2,462 | |||||||||||||||||||
Operating cash flows |
6,293 | 5,332 | 2,462 | |||||||||||||||||||||
Income tax |
(966 | ) | 477 | 610 | ||||||||||||||||||||
Foreign exchange and monetary gains (losses) |
(499 | ) | (812 | ) | (38 | ) | ||||||||||||||||||
Financial expenses |
741 | 684 | 192 | |||||||||||||||||||||
Net working capital |
(2,259 | ) | 1,524 | 130 | ||||||||||||||||||||
Others |
(613 | ) | (831 | ) | 176 | |||||||||||||||||||
EBITDA |
2,697 | 6,374 | 3,532 | |||||||||||||||||||||
52
Year ended of December 31, | ||||||||||||||||
2008 | 2007 | |||||||||||||||
Operating | Operating | |||||||||||||||
EBITDA | cash flows | EBITDA | cash flows | |||||||||||||
Net income |
13,218 | 13,218 | 11,825 | 11,825 | ||||||||||||
Income tax deferred |
(803 | ) | (803 | ) | (700 | ) | (700 | ) | ||||||||
Income tax current |
1,338 | | 3,901 | | ||||||||||||
Equity in results of affiliates and joint ventures
and other investments |
(794 | ) | (794 | ) | (595 | ) | (595 | ) | ||||||||
Foreign exchange and monetary gains, net |
(364 | ) | 451 | (2,559 | ) | (2,827 | ) | |||||||||
Financial expenses, net |
1,975 | 116 | 1,297 | 102 | ||||||||||||
Minority interests |
258 | 258 | 802 | 802 | ||||||||||||
Gain on sale of investments |
(80 | ) | (80 | ) | (777 | ) | (777 | ) | ||||||||
Net working capital |
| (707 | ) | | 1,236 | |||||||||||
Others |
| 1,185 | | (634 | ) | |||||||||||
Operating income |
14,748 | 12,844 | 13,194 | 8,432 | ||||||||||||
Depreciation, depletion and amortization |
2,807 | 2,807 | 2,186 | 2,186 | ||||||||||||
Impairment |
950 | 950 | | | ||||||||||||
Dividends received |
513 | 513 | 394 | 394 | ||||||||||||
19,018 | 17,114 | 15,774 | 11,012 | |||||||||||||
Operating cash flows |
17,114 | 11,012 | ||||||||||||||
Income tax |
1,338 | 3,901 | ||||||||||||||
Foreign exchange and monetary gains (losses) |
(815 | ) | 268 | |||||||||||||
Financial expenses |
1,859 | 1,195 | ||||||||||||||
Net working capital |
707 | (1,236 | ) | |||||||||||||
Others |
(1,185 | ) | 634 | |||||||||||||
EBITDA |
19,018 | 15,774 | ||||||||||||||
53
Board of Directors | Fiscal Council | |
Sérgio Ricardo Silva Rosa
|
Marcelo Amaral Moraes | |
Chairman
|
Chairman | |
Mário da Silveira Teixeira Júnior
|
Aníbal Moreira dos Santos | |
Vice-President
|
Antônio José de Figueiredo Ferreira | |
Bernard Appy | ||
Francisco Augusto da Costa e Silva |
||
João Batista Cavaglieri
|
Alternate | |
Jorge Luiz Pacheco
|
Marcos Coimbra | |
José Ricardo Sasseron
|
Marcus Pereira Aucélio | |
Luciano Galvão Coutinho
|
Oswaldo Mário Pêgo de Amorim Azevedo | |
Masami lijima |
||
Oscar Augusto de Camargo Filho
|
Executive Officers | |
Renato da Cruz Gomes |
||
Sandro Kohler Marcondes
|
Roger Agnelli | |
Chief Executive Officer | ||
Advisory Committees of the Board of Directors |
||
Carla Grasso | ||
Controlling
Committee Luiz Carlos de Freitas |
Executive Officer for Human Resources and Corporate Services | |
Paulo Ricardo Ultra Soares |
||
Paulo Roberto Ferreira de Medeiros
|
Demian Fiocca | |
Executive Officer for Management and Sustainability | ||
Executive Development Committee |
||
João Moisés de Oliveira
|
Eduardo de Salles Bartolomeo | |
José Ricardo Sasseron
|
Executive Officer for Logistics, Engineering and Project Management | |
Oscar Augusto de Camargo Filho |
||
Fabio de Oliveira Barbosa | ||
Strategic Committee
|
Chief Financial Officer and Investor Relations | |
Roger Agnelli |
||
Mário da Silveira Teixeira Júnior
|
José Carlos Martins | |
Oscar Augusto de Camargo Filho
|
Executive Officer for Ferrous Minerals | |
Sérgio Ricardo Silva Rosa |
||
Tito Botelho Martins | ||
Finance Committee
|
Executive Officer for Non Ferrous | |
Fabio de Oliveira Barbosa |
||
Ivan Luiz Modesto Schara
|
Marcus Vinícius Dias Severini | |
Luiz Maurício Leuzinger
|
Chief Officer of Accounting and Control Department | |
Wanderlei Viçoso Fagundes |
||
Vera Lúcia de Almeida Pereira Elias | ||
Governance and Sustainability Committee
|
Chief Accountant | |
Jorge Luiz Pacheco
|
CRC-RJ 043059/O-8 | |
Renato da Cruz Gomes |
||
Ricardo Simonsen |
54
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||||
Quantity sold external market | MT (thousand) |
4 | 7 | 6 | 4 | 21 | 9 | 10 | 8 | 8 | 35 | |||||||||||||||||||||||||||||||||
Quantity sold internal market | MT (thousand) | 16 | 15 | 19 | 16 | 66 | 10 | 16 | 15 | 30 | 71 | |||||||||||||||||||||||||||||||||
Quantity sold total | MT (thousand) |
20 | 22 | 25 | 20 | 87 | 19 | 26 | 23 | 38 | 106 | |||||||||||||||||||||||||||||||||
Average sales price external market | US$ |
2.653,70 | 2.846,14 | 2.679,23 | 2.818,91 | 2.861,40 | 2.828,64 | 2.902,69 | 2.750,68 | 2.580,48 | 2.777,48 | |||||||||||||||||||||||||||||||||
Average sales price internal market | US$ |
3.786,95 | 4.168,23 | 3.321,93 | 2.575,30 | 3.695,60 | 4.037,71 | 4.068,49 | 4.045,36 | 3.415,84 | 3.722,07 | |||||||||||||||||||||||||||||||||
Average sales price total | US$ |
3.560,30 | 3.747,56 | 3.148,89 | 2.624,02 | 3.494,25 | 3.512,03 | 3.652,13 | 3.696,79 | 3.177,17 | 3.410,18 | |||||||||||||||||||||||||||||||||
Stockholders equity | US$ |
391 | 453 | 330 | 272 | 272 | 141 | 374 | 391 | 389 | 389 | |||||||||||||||||||||||||||||||||
Net operating revenues | US$ |
58 | 70 | 81 | 44 | 253 | 70 | 72 | 65 | 65 | 272 | |||||||||||||||||||||||||||||||||
Cost of products | US$ |
(48 | ) | (55 | ) | (75 | ) | (38 | ) | (216 | ) | (48 | ) | (55 | ) | (52 | ) | (57 | ) | (212 | ) | |||||||||||||||||||||||
Other expenses / revenues | US$ |
(4 | ) | (9 | ) | (6 | ) | (5 | ) | (24 | ) | (4 | ) | (4 | ) | (6 | ) | (3 | ) | (17 | ) | |||||||||||||||||||||||
Depreciation, amortization and depletion | US$ |
4 | 4 | 4 | 3 | 15 | 2 | 2 | 3 | 4 | 11 | |||||||||||||||||||||||||||||||||
EBITDA | US$ |
10 | 10 | 4 | 4 | 28 | 20 | 15 | 10 | 9 | 54 | |||||||||||||||||||||||||||||||||
Depreciation, amortization and depletion | US$ |
(4 | ) | (4 | ) | (4 | ) | (3 | ) | (15 | ) | (2 | ) | (2 | ) | (3 | ) | (4 | ) | (11 | ) | |||||||||||||||||||||||
EBIT | US$ |
6 | 6 | | 1 | 13 | 18 | 13 | 7 | 5 | 43 | |||||||||||||||||||||||||||||||||
Net financial result | US$ |
(1 | ) | | 7 | 4 | 10 | | | 1 | (2 | ) | (1 | ) | ||||||||||||||||||||||||||||||
Income before income tax and social contribution | US$ |
5 | 6 | 7 | 5 | 23 | 18 | 13 | 8 | 3 | 42 | |||||||||||||||||||||||||||||||||
Income tax and social contribution | US$ |
(2 | ) | (4 | ) | (3 | ) | (2 | ) | (11 | ) | (3 | ) | (3 | ) | (3 | ) | (5 | ) | (14 | ) | |||||||||||||||||||||||
Net income | US$ |
3 | 2 | 4 | 3 | 12 | 15 | 10 | 5 | (2 | ) | 28 | ||||||||||||||||||||||||||||||||
55
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||||
Quantity sold external market |
MT (thousand) | 1.369 | 1.573 | 1.496 | 1.557 | 5.995 | 1.386 | 1.356 | 1.522 | 1.365 | 5.629 | |||||||||||||||||||||||||||||||||
Quantity sold internal market |
MT (thousand) | 2.621 | 2.949 | 3.268 | 3.415 | 12.253 | 3.350 | 2.969 | 2.939 | 2.993 | 12.251 | |||||||||||||||||||||||||||||||||
Quantity sold total |
MT (thousand) | 3.990 | 4.522 | 4.764 | 4.972 | 18.248 | 4.736 | 4.325 | 4.461 | 4.358 | 17.880 | |||||||||||||||||||||||||||||||||
Average sales price external market |
US$ | 61,52 | 34,93 | 34,71 | 36,96 | 41,47 | 33,35 | 32,47 | 33,29 | 34,42 | 33,38 | |||||||||||||||||||||||||||||||||
Average sales price internal market |
US$ | 53,89 | 31,24 | 31,96 | 33,35 | 36,87 | 27,04 | 27,04 | 27,69 | 28,38 | 27,52 | |||||||||||||||||||||||||||||||||
Average sales price total |
US$ | 56,51 | 32,52 | 32,83 | 35,16 | 38,56 | 28,89 | 28,74 | 29,60 | 30,27 | 29,37 | |||||||||||||||||||||||||||||||||
Long-term indebtedness, gross |
US$ | 46 | 115 | 97 | 90 | 90 | 38.936 | 35.488 | 26.516 | 163.768 | 163.768 | |||||||||||||||||||||||||||||||||
Short-term indebtedness, gross |
US$ | 245 | 221 | 226 | 163 | 163 | 204.362 | 223.553 | 207.048 | 28.566 | 28.566 | |||||||||||||||||||||||||||||||||
Total indebtedness, gross |
US$ | 291 | 336 | 323 | 253 | 253 | 243.298 | 259.041 | 233.564 | 192.334 | 192.334 | |||||||||||||||||||||||||||||||||
Stockholders equity |
US$ | 493 | 432 | 315 | 347 | 347 | 305 | 354 | 407 | 459 | 459 | |||||||||||||||||||||||||||||||||
Net operating revenues |
US$ | 117 | 130 | 139 | 150 | 536 | 132 | 125 | 128 | 131 | 516 | |||||||||||||||||||||||||||||||||
Cost of products |
US$ | (63 | ) | (82 | ) | (81 | ) | (75 | ) | (301 | ) | (64 | ) | (66 | ) | (60 | ) | (68 | ) | (258 | ) | |||||||||||||||||||||||
Other expenses / revenues |
US$ | (8 | ) | 2 | (3 | ) | | (9 | ) | (5 | ) | (4 | ) | (6 | ) | (6 | ) | (21 | ) | |||||||||||||||||||||||||
Depreciation, amortization and depletion |
US$ | 14 | 17 | 10 | 13 | 54 | 13 | 14 | 13 | 14 | 54 | |||||||||||||||||||||||||||||||||
EBITDA |
US$ | 60 | 67 | 65 | 88 | 280 | 76 | 69 | 75 | 71 | 291 | |||||||||||||||||||||||||||||||||
Depreciation, amortization and depletion |
US$ | (14 | ) | (17 | ) | (10 | ) | (13 | ) | (54 | ) | (13 | ) | (14 | ) | (13 | ) | (14 | ) | (54 | ) | |||||||||||||||||||||||
EBIT |
US$ | 46 | 50 | 55 | 75 | 226 | 63 | 55 | 62 | 57 | 237 | |||||||||||||||||||||||||||||||||
Net financial result |
US$ | (2 | ) | (11 | ) | (3 | ) | 1 | (15 | ) | (1 | ) | (1 | ) | (2 | ) | | (4 | ) | |||||||||||||||||||||||||
Income before income tax and social contribution |
US$ | 44 | 39 | 52 | 76 | 211 | 62 | 54 | 60 | 57 | 233 | |||||||||||||||||||||||||||||||||
Income tax and social contribution |
US$ | (10 | ) | (19 | ) | (5 | ) | (21 | ) | (55 | ) | (6 | ) | (5 | ) | (7 | ) | (5 | ) | (23 | ) | |||||||||||||||||||||||
Net income |
US$ | 34 | 20 | 47 | 55 | 156 | 56 | 49 | 53 | 52 | 210 | |||||||||||||||||||||||||||||||||
56
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||||
Quantity sold external market |
MT (thousand) | 109 | 99 | 117 | 108 | 433 | 108 | 123 | 108 | 104 | 443 | |||||||||||||||||||||||||||||||||
Quantity sold internal market |
MT (thousand) | 7 | 6 | 7 | 6 | 26 | 7 | 6 | 7 | 6 | 26 | |||||||||||||||||||||||||||||||||
Quantity sold total |
MT (thousand) | 116 | 105 | 124 | 114 | 459 | 115 | 129 | 115 | 110 | 469 | |||||||||||||||||||||||||||||||||
Average sales price external market |
US$ | 2.486,87 | 2.939,31 | 2.888,76 | 2.150,39 | 2.589,98 | 2.688,76 | 2.726,53 | 2.631,55 | 2.405,80 | 2.611,76 | |||||||||||||||||||||||||||||||||
Average sales price internal market |
US$ | 2.307,59 | 2.640,89 | 2.625,72 | 2.380,23 | 2.827,94 | 2.500,55 | 2.688,83 | 2.599,78 | 2.196,61 | 2.372,90 | |||||||||||||||||||||||||||||||||
Average sales price total |
US$ | 2.476,70 | 2.920,77 | 2.874,64 | 2.162,48 | 2.603,46 | 2.677,30 | 2.724,78 | 2.585,19 | 2.393,38 | 2.598,49 | |||||||||||||||||||||||||||||||||
Long-term indebtedness, gross |
US$ | 283 | 301 | 267 | 250 | 250 | 319 | 303 | 306 | 301 | 301 | |||||||||||||||||||||||||||||||||
Short-term indebtedness, gross |
US$ | 111 | 90 | 128 | 133 | 133 | 4 | 9 | 2 | 40 | 40 | |||||||||||||||||||||||||||||||||
Total indebtedness, gross |
US$ | 394 | 391 | 395 | 383 | 383 | 323 | 312 | 308 | 341 | 341 | |||||||||||||||||||||||||||||||||
Stockholders equity |
US$ | 973 | 1.098 | 948 | 782 | 782 | 736 | 788 | 936 | 1.004 | 1.004 | |||||||||||||||||||||||||||||||||
Net operating revenues |
US$ | 292 | 310 | 346 | 245 | 1.193 | 309 | 353 | 299 | 268 | 1.229 | |||||||||||||||||||||||||||||||||
Cost of products |
US$ | (222 | ) | (222 | ) | (254 | ) | (194 | ) | (892 | ) | (197 | ) | (232 | ) | (206 | ) | (207 | ) | (842 | ) | |||||||||||||||||||||||
Other expenses / revenues |
US$ | (18 | ) | (20 | ) | (18 | ) | (24 | ) | (80 | ) | (11 | ) | (15 | ) | (17 | ) | (19 | ) | (62 | ) | |||||||||||||||||||||||
Depreciation, amortization and depletion |
US$ | 8 | 8 | 9 | 6 | 31 | 7 | 8 | 8 | 8 | 31 | |||||||||||||||||||||||||||||||||
EBITDA |
US$ | 60 | 76 | 83 | 33 | 252 | 108 | 114 | 84 | 50 | 356 | |||||||||||||||||||||||||||||||||
Depreciation, amortization and depletion |
US$ | (8 | ) | (8 | ) | (9 | ) | (6 | ) | (31 | ) | (7 | ) | (8 | ) | (8 | ) | (8 | ) | (31 | ) | |||||||||||||||||||||||
EBIT |
US$ | 52 | 68 | 74 | 27 | 221 | 101 | 106 | 76 | 42 | 325 | |||||||||||||||||||||||||||||||||
Net financial result |
US$ | (66 | ) | 37 | (38 | ) | (6 | ) | (73 | ) | 16 | (9 | ) | 67 | 37 | 111 | ||||||||||||||||||||||||||||
Income (loss) before income tax and social contribution |
US$ | (14 | ) | 105 | 36 | 21 | 148 | 117 | 97 | 143 | 79 | 436 | ||||||||||||||||||||||||||||||||
Income tax and social contribution |
US$ | (9 | ) | (37 | ) | (9 | ) | 7 | (48 | ) | (23 | ) | (58 | ) | (42 | ) | (8 | ) | (131 | ) | ||||||||||||||||||||||||
Net income (loss) |
US$ | (23 | ) | 68 | 27 | 28 | 100 | 94 | 39 | 101 | 71 | 305 | ||||||||||||||||||||||||||||||||
57
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||||
Quantity sold external market |
MT (thousand) | 814 | 832 | 975 | 1.336 | 3.957 | 699 | 769 | 828 | 933 | 3.229 | |||||||||||||||||||||||||||||||||
Quantity sold internal market |
MT (thousand) | 235 | 258 | 301 | 250 | 1.044 | 244 | 252 | 248 | 271 | 1.015 | |||||||||||||||||||||||||||||||||
Quantity sold total |
MT (thousand) | 1.049 | 1.090 | 1.276 | 1.586 | 5.001 | 943 | 1.021 | 1.076 | 1.204 | 4.244 | |||||||||||||||||||||||||||||||||
Average sales price external market |
US$ | 322,36 | 372,73 | 378,60 | 286,74 | 334,79 | 344,85 | 349,61 | 340,23 | 312,26 | 335,38 | |||||||||||||||||||||||||||||||||
Average sales price internal market |
US$ | 287,59 | 340,49 | 342,74 | 324,54 | 358,65 | 309,77 | 311,69 | 306,88 | 275,46 | 300,38 | |||||||||||||||||||||||||||||||||
Average sales price total |
US$ | 314,57 | 365,10 | 370,14 | 292,70 | 339,77 | 335,77 | 340,00 | 332,54 | 303,98 | 327,01 | |||||||||||||||||||||||||||||||||
Long-term indebtedness, gross |
US$ | 740 | 829 | 855 | 855 | 855 | 528 | 557 | 466 | 556 | 556 | |||||||||||||||||||||||||||||||||
Short-term indebtedness, gross |
US$ | 20 | | 29 | 31 | 31 | | | 18 | | | |||||||||||||||||||||||||||||||||
Total indebtedness, gross |
US$ | 760 | 829 | 884 | 886 | 886 | 528 | 557 | 484 | 556 | 556 | |||||||||||||||||||||||||||||||||
Stockholders equity |
US$ | 2.287 | 2.633 | 2.217 | 1.794 | 1.794 | 1.686 | 1.903 | 2.197 | 2.307 | 2.307 | |||||||||||||||||||||||||||||||||
Net operating revenues |
US$ | 331 | 399 | 473 | 456 | 1.659 | 314 | 342 | 369 | 370 | 1.395 | |||||||||||||||||||||||||||||||||
Cost of products |
US$ | (274 | ) | (288 | ) | (352 | ) | (331 | ) | (1.245 | ) | (181 | ) | (217 | ) | (246 | ) | (290 | ) | (934 | ) | |||||||||||||||||||||||
Other expenses / revenues |
US$ | (13 | ) | (14 | ) | (12 | ) | (20 | ) | (59 | ) | (2 | ) | (15 | ) | (7 | ) | (15 | ) | (39 | ) | |||||||||||||||||||||||
Depreciation, amortization and depletion |
US$ | 19 | 20 | 16 | 15 | 70 | 12 | 14 | 13 | 15 | 54 | |||||||||||||||||||||||||||||||||
EBITDA |
US$ | 63 | 117 | 125 | 120 | 425 | 143 | 124 | 129 | 80 | 476 | |||||||||||||||||||||||||||||||||
Depreciation, amortization and depletion |
US$ | (19 | ) | (20 | ) | (16 | ) | (15 | ) | (70 | ) | (12 | ) | (14 | ) | (13 | ) | (15 | ) | (54 | ) | |||||||||||||||||||||||
EBIT |
US$ | 44 | 97 | 109 | 105 | 355 | 131 | 110 | 116 | 65 | 422 | |||||||||||||||||||||||||||||||||
Net financial result |
US$ | (57 | ) | 58 | (117 | ) | (97 | ) | (213 | ) | 19 | (14 | ) | 34 | 35 | 74 | ||||||||||||||||||||||||||||
Income (loss) before income tax and social contribution |
US$ | (13 | ) | 155 | (8 | ) | 8 | 142 | 150 | 96 | 150 | 100 | 496 | |||||||||||||||||||||||||||||||
Income tax and social contribution |
US$ | (7 | ) | (34 | ) | 22 | 7 | (12 | ) | (19 | ) | (12 | ) | (38 | ) | (16 | ) | (85 | ) | |||||||||||||||||||||||||
Net income (loss) |
US$ | (20 | ) | 121 | 14 | 15 | 130 | 131 | 84 | 112 | 84 | 411 | ||||||||||||||||||||||||||||||||
58
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||
Quantity sold external market |
MT (thousand) | 404 | 400 | 618 | | 1.422 | 565 | 504 | 527 | 394 | 1.990 | |||||||||||||||||||||||||||||||
Quantity sold internal market |
MT (thousand) | 710 | 805 | 554 | 396 | 2.465 | 800 | 620 | 510 | 545 | 2.475 | |||||||||||||||||||||||||||||||
Quantity sold total |
MT (thousand) | 1.114 | 1.205 | 1.172 | 396 | 3.887 | 1.365 | 1.124 | 1.037 | 939 | 4.465 | |||||||||||||||||||||||||||||||
Average sales price external market |
US$ | 71,45 | 203,07 | 227,18 | 0,00 | 176,15 | 69,26 | 77,40 | 72,50 | 73,25 | 72,97 | |||||||||||||||||||||||||||||||
Average sales price internal market |
US$ | 75,95 | 203,58 | 236,04 | 146,47 | 164,94 | 72,97 | 79,73 | 74,88 | 76,94 | 75,93 | |||||||||||||||||||||||||||||||
Average sales price total |
US$ | 74,32 | 203,41 | 231,37 | 146,47 | 169,04 | 71,43 | 78,69 | 73,67 | 75,39 | 74,61 | |||||||||||||||||||||||||||||||
Short-term indebtedness, gross |
US$ | 75 | 58 | 7 | | | 6 | 9 | 14 | 46 | 46 | |||||||||||||||||||||||||||||||
Total indebtedness, gross |
US$ | 75 | 58 | 7 | | | 6 | 9 | 14 | 46 | 46 | |||||||||||||||||||||||||||||||
Stockholders equity |
US$ | 90 | 166 | 158 | 143 | 143 | 89 | 78 | 86 | 84 | 84 | |||||||||||||||||||||||||||||||
Net operating revenues |
US$ | 83 | 248 | 164 | 52 | 547 | 97 | 89 | 76 | 72 | 334 | |||||||||||||||||||||||||||||||
Cost of products |
US$ | (75 | ) | (143 | ) | (118 | ) | (36 | ) | (372 | ) | (77 | ) | (74 | ) | (66 | ) | (78 | ) | (295 | ) | |||||||||||||||||||||
Other expenses / revenues |
US$ | (2 | ) | (2 | ) | (2 | ) | (2 | ) | (8 | ) | (1 | ) | (2 | ) | (1 | ) | (1 | ) | (5 | ) | |||||||||||||||||||||
Depreciation, amortization and depletion |
US$ | 1 | 1 | 1 | 1 | 4 | 1 | | | 3 | 4 | |||||||||||||||||||||||||||||||
EBITDA |
US$ | 7 | 104 | 45 | 15 | 171 | 20 | 13 | 9 | (4 | ) | 38 | ||||||||||||||||||||||||||||||
Depreciation, amortization and depletion |
US$ | (1 | ) | (1 | ) | (1 | ) | (1 | ) | (4 | ) | (1 | ) | | | (3 | ) | (4 | ) | |||||||||||||||||||||||
EBIT |
US$ | 6 | 103 | 44 | 14 | 167 | 19 | 13 | 9 | (7 | ) | 34 | ||||||||||||||||||||||||||||||
Net financial result |
US$ | 1 | (4 | ) | 7 | 9 | 13 | (2 | ) | (1 | ) | (1 | ) | (1 | ) | (5 | ) | |||||||||||||||||||||||||
Income (loss) before income tax and social contribution |
US$ | 7 | 99 | 51 | 23 | 180 | 17 | 12 | 8 | (8 | ) | 29 | ||||||||||||||||||||||||||||||
Income before income tax and social contribution |
US$ | (3 | ) | (34 | ) | (18 | ) | (8 | ) | (63 | ) | (6 | ) | (5 | ) | (2 | ) | 2 | (11 | ) | ||||||||||||||||||||||
Net income |
US$ | 4 | 65 | 33 | 15 | 117 | 11 | 7 | 6 | (6 | ) | 18 | ||||||||||||||||||||||||||||||
59
2008 | 2007 | |||||||||||||||||||||||||||||||||||||||||
As of and for the three-month periods ended | As of and for the three-month periods ended | |||||||||||||||||||||||||||||||||||||||||
Information | March 31 | June 30 | September 30 | December 31 | Total | March 31 | June 30 | September 30 | December 31 | Total | ||||||||||||||||||||||||||||||||
Quantity sold Pellets |
MT (thousand) | 3.010 | 4.327 | 5.519 | 3.413 | 16.269 | 3.003 | 3.742 | 3.241 | 4.373 | 14.359 | |||||||||||||||||||||||||||||||
Quantity sold Iron ore |
MT (thousand) | 168 | 140 | 154 | 202 | 664 | 463 | 638 | 302 | 358 | 1.761 | |||||||||||||||||||||||||||||||
Average sales price Pellets |
US$ | 105,51 | 142,07 | 152,30 | 156,17 | 141,95 | 77,51 | 82,38 | 83,61 | 82,58 | 81,70 | |||||||||||||||||||||||||||||||
Average sales price Iron ore |
US$ | 47,61 | 98,95 | 73,86 | 85,18 | 76,08 | 46,79 | 46,78 | 45,30 | 49,14 | 47,01 | |||||||||||||||||||||||||||||||
Long-term indebtedness, gross |
US$ | 800 | 799 | 800 | 800 | 800 | 738 | 817 | 808 | 800 | 800 | |||||||||||||||||||||||||||||||
Short-term indebtedness, gross |
US$ | 591 | 846 | 987 | 783 | 783 | 192 | 324 | 398 | 572 | 572 | |||||||||||||||||||||||||||||||
Total indebtedness, gross |
US$ | 1.391 | 1.645 | 1.787 | 1.583 | 1.583 | 930 | 1.141 | 1.206 | 1.372 | 1.372 | |||||||||||||||||||||||||||||||
Stockholders equity |
US$ | 1.078 | 1.213 | 926 | 732 | 732 | 688 | 754 | 878 | 970 | 970 | |||||||||||||||||||||||||||||||
Net operating revenues |
US$ | 331 | 613 | 843 | 553 | 2.340 | 253 | 338 | 299 | 365 | 1.255 | |||||||||||||||||||||||||||||||
Cost of products |
US$ | (164 | ) | (277 | ) | (314 | ) | (155 | ) | (910 | ) | (109 | ) | (140 | ) | (129 | ) | (184 | ) | (562 | ) | |||||||||||||||||||||
Other expenses / revenues |
US$ | (43 | ) | (98 | ) | (55 | ) | (67 | ) | (263 | ) | (32 | ) | (63 | ) | (32 | ) | (67 | ) | (194 | ) | |||||||||||||||||||||
Depreciation, amortization and depletion |
US$ | 12 | 16 | 30 | 22 | 80 | 10 | 11 | 12 | 12 | 45 | |||||||||||||||||||||||||||||||
EBITDA |
US$ | 136 | 254 | 504 | 353 | 1.247 | 122 | 146 | 150 | 126 | 544 | |||||||||||||||||||||||||||||||
Depreciation, amortization and depletion |
US$ | (12 | ) | (16 | ) | (30 | ) | (22 | ) | (80 | ) | (10 | ) | (11 | ) | (12 | ) | (12 | ) | (45 | ) | |||||||||||||||||||||
EBIT |
US$ | 124 | 238 | 474 | 331 | 1.167 | 112 | 135 | 138 | 114 | 499 | |||||||||||||||||||||||||||||||
Gain on investments accounted for by the equity method |
US$ | 3 | (3 | ) | 1 | 3 | 4 | 2 | 3 | 7 | 2 | 14 | ||||||||||||||||||||||||||||||
Net financial result |
US$ | 4 | 122 | (281 | ) | (244 | ) | (399 | ) | 35 | 14 | 25 | 15 | 89 | ||||||||||||||||||||||||||||
Income (loss) before income tax and social contribution |
US$ | 131 | 357 | 194 | 90 | 772 | 149 | 152 | 170 | 131 | 602 | |||||||||||||||||||||||||||||||
Income tax and social contribution |
US$ | 66 | (162 | ) | (30 | ) | (17 | ) | (143 | ) | (29 | ) | (34 | ) | (35 | ) | (21 | ) | (119 | ) | ||||||||||||||||||||||
Net income (loss) |
US$ | 197 | 195 | 164 | 73 | 629 | 120 | 118 | 135 | 110 | 483 | |||||||||||||||||||||||||||||||
60
Date: March 9, 2009 | COMPANHIA VALE DO RIO DOCE (Registrant) |
|||
By: | /s/ Roberto Castello Branco | |||
Roberto Castello Branco | ||||
Director of Investor Relations | ||||